Flat
W12
1 bed
1 bath
Lime Grove, Shepherds Bush, London W12
London, England · W12
View property listing
Initial Investment
£111,000First YearProfit From Rental Income
£10,716
↗ 10%After 5 Years
Change In Property Value
£36,130
↗ 10%After 5 Years
Return On Investment
42%
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 | £20,646 | £20,783 | £20,937 | £21,095 | £21,263 | £104,724 |
| Profit Before Tax | £1,950 | £2,152 | £2,571 | £3,001 | £3,556 | £13,230 |
| Profit After Tax | £1,580 | £1,743 | £2,083 | £2,431 | £2,880 | £10,716 |
| Change In Property Value | £4 | £4 | £7,000 | £12,495 | £16,628 | £36,130 |
| Net Return | £1,583 | £1,746 | £9,083 | £14,926 | £19,508 | £46,846 |
| Return From Rental Income (%) | 1% | 2% | 2% | 2% | 3% | 10% |
| Total Net Return (%) | 1% | 2% | 8% | 13% | 18% | 42% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change