Flat
W12
4 beds
3 baths
Cobbold Road, Shepherds Bush W12
London, England · W12
View property listing
Initial Investment
£478,250First YearProfit From Rental Income
£90,040
↗ 19%After 5 Years
Change In Property Value
£138,326
↗ 10%After 5 Years
Return On Investment
48%
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 | £82,464 | £83,701 | £85,793 | £87,938 | £90,576 | £430,473 |
| Total Expenses | £63,411 | £63,581 | £63,833 | £64,091 | £64,398 | £319,313 |
| Profit Before Tax | £19,053 | £20,120 | £21,961 | £23,847 | £26,179 | £111,160 |
| Profit After Tax | £15,433 | £16,297 | £17,788 | £19,316 | £21,205 | £90,040 |
| Change In Property Value | £13 | £13 | £26,801 | £47,839 | £63,660 | £138,326 |
| Net Return | £15,446 | £16,311 | £44,589 | £67,155 | £84,865 | £228,366 |
| Return From Rental Income (%) | 3% | 3% | 4% | 4% | 4% | 19% |
| Total Net Return (%) | 3% | 3% | 9% | 14% | 18% | 48% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change