Flat W12 3 beds 1 bath

White City Estate, Shepherds Bush W12

London, England · W12

Initial Investment

First Year

£128,500First Year

Profit From Rental Income

After 5 Years

£27,164

↗ 21%After 5 Years

Change In Property Value

After 5 Years

£41,291

↗ 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	£25,824	£26,211	£26,867	£27,538	£28,364	£134,805
Total Expenses	£20,068	£20,144	£20,245	£20,347	£20,464	£101,269
Profit Before Tax	£5,756	£6,067	£6,622	£7,191	£7,900	£33,536
Profit After Tax	£4,662	£4,914	£5,364	£5,825	£6,399	£27,164
Change In Property Value	£4	£4	£8,000	£14,280	£19,003	£41,291
Net Return	£4,666	£4,918	£13,364	£20,105	£25,402	£68,456
Return From Rental Income (%)	4%	4%	4%	5%	5%	21%
Total Net Return (%)	4%	4%	10%	16%	20%	53%

Expense Distribution

Yearly Profit Before & After Tax

Net Return Over 5 Years

This is for information only, not legal or financial advice; estimates are subject to change