Flat
W12
1 bed
1 bath
Shepherds Bush Green, Shepherds Bush W12
London, England · W12
View property listing
Initial Investment
£84,750First YearProfit From Rental Income
£4,364
↗ 5%After 5 Years
Change In Property Value
£28,388
↗ 10%After 5 Years
Return On Investment
39%
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 | £17,760 | £18,026 | £18,477 | £18,939 | £19,507 | £92,710 |
| Total Expenses | £17,187 | £17,317 | £17,459 | £17,603 | £17,756 | £87,321 |
| Profit Before Tax | £573 | £710 | £1,019 | £1,336 | £1,751 | £5,388 |
| Profit After Tax | £464 | £575 | £825 | £1,082 | £1,418 | £4,364 |
| Change In Property Value | £3 | £3 | £5,500 | £9,818 | £13,065 | £28,388 |
| Net Return | £467 | £578 | £6,325 | £10,900 | £14,483 | £32,752 |
| Return From Rental Income (%) | 1% | 1% | 1% | 1% | 2% | 5% |
| Total Net Return (%) | 1% | 1% | 7% | 13% | 17% | 39% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change