Flat
W12
4 beds
4 baths
Hemlock Road, Shepherd's Bush W12
London, England · W12
View property listing
Initial Investment
£412,250First YearProfit From Rental Income
£77,919
↗ 19%After 5 Years
Change In Property Value
£121,294
↗ 10%After 5 Years
Return On Investment
48%
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 | £72,312 | £73,397 | £75,232 | £77,112 | £79,426 | £377,478 |
| Total Expenses | £55,849 | £56,004 | £56,230 | £56,462 | £56,736 | £281,282 |
| Profit Before Tax | £16,463 | £17,393 | £19,001 | £20,650 | £22,690 | £96,197 |
| Profit After Tax | £13,335 | £14,088 | £15,391 | £16,727 | £18,379 | £77,919 |
| Change In Property Value | £12 | £12 | £23,500 | £41,948 | £55,821 | £121,294 |
| Net Return | £13,347 | £14,100 | £38,892 | £58,675 | £74,200 | £199,213 |
| Return From Rental Income (%) | 3% | 3% | 4% | 4% | 4% | 19% |
| Total Net Return (%) | 3% | 3% | 9% | 14% | 18% | 48% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change