Flat
W12
2 beds
2 baths
Coningham Road, Shepherds Bush W12
London, England · W12
View property listing
Initial Investment
£207,250First YearProfit From Rental Income
£-21,492
↘ -10%After 5 Years
Change In Property Value
£64,518
↗ 10%After 5 Years
Return On Investment
21%
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 | £24,372 | £24,738 | £25,356 | £25,990 | £26,770 | £127,225 |
| Total Expenses | £29,534 | £29,624 | £29,735 | £29,849 | £29,976 | £148,717 |
| Profit Before Tax | £-5,162 | £-4,886 | £-4,379 | £-3,859 | £-3,206 | £-21,492 |
| Profit After Tax | £-5,162 | £-4,886 | £-4,379 | £-3,859 | £-3,206 | £-21,492 |
| Change In Property Value | £6 | £6 | £12,500 | £22,313 | £29,692 | £64,518 |
| Net Return | £-5,156 | £-4,880 | £8,121 | £18,454 | £26,486 | £43,026 |
| Return From Rental Income (%) | -2% | -2% | -2% | -2% | -2% | -10% |
| Total Net Return (%) | -2% | -2% | 4% | 9% | 13% | 21% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change