Flat
W12
2 beds
1 bath
Devonport Road, Shepherd's Bush W12
London, England · W12
View property listing
Initial Investment
£181,000First YearProfit From Rental Income
£-22,203
↘ -12%After 5 Years
Change In Property Value
£56,776
↗ 10%After 5 Years
Return On Investment
19%
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 | £21,456 | £21,778 | £22,322 | £22,880 | £23,567 | £112,003 |
| Total Expenses | £26,629 | £26,722 | £26,834 | £26,948 | £27,074 | £134,207 |
| Profit Before Tax | £-5,173 | £-4,944 | £-4,512 | £-4,068 | £-3,507 | £-22,203 |
| Profit After Tax | £-5,173 | £-4,944 | £-4,512 | £-4,068 | £-3,507 | £-22,203 |
| Change In Property Value | £6 | £6 | £11,000 | £19,635 | £26,129 | £56,776 |
| Net Return | £-5,167 | £-4,939 | £6,489 | £15,568 | £22,622 | £34,572 |
| Return From Rental Income (%) | -3% | -3% | -2% | -2% | -2% | -12% |
| Total Net Return (%) | -3% | -3% | 4% | 9% | 12% | 19% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change