Terraced
W12
5 beds
4 baths
Hemlock Road, Shepherd's Bush W12
London, England · W12
View property listing
Initial Investment
£402,250First YearProfit From Rental Income
£-3,823
↘ -1%After 5 Years
Change In Property Value
£118,713
↗ 10%After 5 Years
Return On Investment
29%
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 | £48,300 | £49,024 | £50,250 | £51,506 | £53,052 | £252,133 |
| Total Expenses | £50,956 | £51,040 | £51,174 | £51,310 | £51,475 | £255,955 |
| Profit Before Tax | £-2,656 | £-2,016 | £-923 | £196 | £1,576 | £-3,823 |
| Profit After Tax | £-2,656 | £-2,016 | £-923 | £196 | £1,576 | £-3,823 |
| Change In Property Value | £12 | £12 | £23,000 | £41,056 | £54,634 | £118,713 |
| Net Return | £-2,645 | £-2,004 | £22,077 | £41,252 | £56,210 | £114,890 |
| Return From Rental Income (%) | -1% | -1% | 0% | 0% | 0% | -1% |
| Total Net Return (%) | -1% | 0% | 5% | 10% | 14% | 29% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change