Flat
W12
2 beds
1 bath
Uxbridge Road, Shepherds Bush W12
London, England · W12
View property listing
Initial Investment
£172,250First YearProfit From Rental Income
£37,795
↗ 22%After 5 Years
Change In Property Value
£54,195
↗ 10%After 5 Years
Return On Investment
53%
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 | £33,900 | £34,408 | £35,269 | £36,150 | £37,235 | £176,963 |
| Total Expenses | £25,839 | £25,927 | £26,048 | £26,172 | £26,315 | £130,302 |
| Profit Before Tax | £8,061 | £8,481 | £9,220 | £9,978 | £10,920 | £46,660 |
| Profit After Tax | £6,529 | £6,870 | £7,469 | £8,083 | £8,845 | £37,795 |
| Change In Property Value | £5 | £5 | £10,500 | £18,743 | £24,941 | £54,195 |
| Net Return | £6,534 | £6,875 | £17,969 | £26,825 | £33,787 | £91,990 |
| Return From Rental Income (%) | 4% | 4% | 4% | 5% | 5% | 22% |
| Total Net Return (%) | 4% | 4% | 10% | 16% | 20% | 53% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change