Flat W12 1 bed 1 bath

Oaklands Grove, Shepherds Bush W12

London, England · W12

Initial Investment

First Year

£104,000First Year

Profit From Rental Income

After 5 Years

£22,578

↗ 22%After 5 Years

Change In Property Value

After 5 Years

£34,065

↗ 10%After 5 Years

Return On Investment

54%

Analysis

Swipe horizontally to view all years. Row labels stay visible.

	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£21,312	£21,632	£22,172	£22,727	£23,409	£111,252
Total Expenses	£16,524	£16,586	£16,668	£16,752	£16,848	£83,377
Profit Before Tax	£4,788	£5,046	£5,505	£5,975	£6,561	£27,874
Profit After Tax	£3,878	£4,087	£4,459	£4,840	£5,314	£22,578
Change In Property Value	£3	£3	£6,600	£11,781	£15,677	£34,065
Net Return	£3,882	£4,090	£11,059	£16,621	£20,992	£56,644
Return From Rental Income (%)	4%	4%	4%	5%	5%	22%
Total Net Return (%)	4%	4%	11%	16%	20%	54%

Expense Distribution

Yearly Profit Before & After Tax

Net Return Over 5 Years

This is for information only, not legal or financial advice; estimates are subject to change