Flat
W12
2 beds
1 bath
Hetley Road, Shepherds Bush W12
London, England · W12
View property listing
Initial Investment
£256,250First YearProfit From Rental Income
£-22,046
↘ -9%After 5 Years
Change In Property Value
£78,970
↗ 10%After 5 Years
Return On Investment
22%
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 | £29,832 | £30,279 | £31,036 | £31,812 | £32,767 | £155,727 |
| Total Expenses | £35,335 | £35,425 | £35,544 | £35,665 | £35,804 | £177,773 |
| Profit Before Tax | £-5,503 | £-5,146 | £-4,508 | £-3,853 | £-3,037 | £-22,046 |
| Profit After Tax | £-5,503 | £-5,146 | £-4,508 | £-3,853 | £-3,037 | £-22,046 |
| Change In Property Value | £8 | £8 | £15,300 | £27,311 | £36,343 | £78,970 |
| Net Return | £-5,495 | £-5,138 | £10,793 | £23,458 | £33,306 | £56,924 |
| Return From Rental Income (%) | -2% | -2% | -2% | -2% | -1% | -9% |
| Total Net Return (%) | -2% | -2% | 4% | 9% | 13% | 22% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change