Flat
W12
2 beds
2 baths
Coningham Road, Shepherds Bush W12
London, England · W12
View property listing
Initial Investment
£224,750First YearProfit From Rental Income
£47,669
↗ 21%After 5 Years
Change In Property Value
£69,679
↗ 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 | £43,584 | £44,238 | £45,344 | £46,477 | £47,872 | £227,514 |
| Total Expenses | £33,439 | £33,557 | £33,717 | £33,881 | £34,070 | £168,664 |
| Profit Before Tax | £10,145 | £10,680 | £11,626 | £12,596 | £13,802 | £58,850 |
| Profit After Tax | £8,217 | £8,651 | £9,417 | £10,203 | £11,180 | £47,669 |
| Change In Property Value | £7 | £7 | £13,500 | £24,098 | £32,068 | £69,679 |
| Net Return | £8,224 | £8,658 | £22,918 | £34,301 | £43,247 | £117,348 |
| Return From Rental Income (%) | 4% | 4% | 4% | 5% | 5% | 21% |
| Total Net Return (%) | 4% | 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