Flat
W12
3 beds
1 bath
India Way, Shepherds Bush W12
London, England · W12
View property listing
Initial Investment
£139,000First YearProfit From Rental Income
£28,092
↗ 20%After 5 Years
Change In Property Value
£44,388
↗ 10%After 5 Years
Return On Investment
52%
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 | £27,768 | £28,185 | £28,889 | £29,611 | £30,500 | £144,953 |
| Total Expenses | £21,843 | £21,931 | £22,044 | £22,161 | £22,292 | £110,271 |
| Profit Before Tax | £5,925 | £6,254 | £6,845 | £7,451 | £8,207 | £34,682 |
| Profit After Tax | £4,799 | £5,065 | £5,544 | £6,035 | £6,648 | £28,092 |
| Change In Property Value | £4 | £4 | £8,600 | £15,351 | £20,428 | £44,388 |
| Net Return | £4,804 | £5,070 | £14,144 | £21,386 | £27,076 | £72,480 |
| Return From Rental Income (%) | 3% | 4% | 4% | 4% | 5% | 20% |
| Total Net Return (%) | 3% | 4% | 10% | 15% | 19% | 52% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change