Flat
W12
2 beds
1 bath
Uxbridge Road, Shepherds Bush W12
London, England · W12
View property listing
Initial Investment
£111,000First YearProfit From Rental Income
£23,405
↗ 21%After 5 Years
Change In Property Value
£36,130
↗ 10%After 5 Years
Return On Investment
54%
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 | £22,596 | £22,935 | £23,508 | £24,096 | £24,819 | £117,954 |
| Total Expenses | £17,646 | £17,714 | £17,804 | £17,895 | £18,000 | £89,059 |
| Profit Before Tax | £4,950 | £5,221 | £5,705 | £6,201 | £6,819 | £28,895 |
| Profit After Tax | £4,010 | £4,229 | £4,621 | £5,022 | £5,524 | £23,405 |
| Change In Property Value | £4 | £4 | £7,000 | £12,495 | £16,628 | £36,130 |
| Net Return | £4,013 | £4,232 | £11,621 | £17,518 | £22,151 | £59,535 |
| Return From Rental Income (%) | 4% | 4% | 4% | 5% | 5% | 21% |
| Total Net Return (%) | 4% | 4% | 10% | 16% | 20% | 54% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change