Flat
W12
0 beds
1 bath
Mayfield Road, Shepherds Bush W12
London, England · W12
View property listing
Initial Investment
£61,000First YearProfit From Rental Income
£-11,384
↘ -19%After 5 Years
Change In Property Value
£20,646
↗ 10%After 5 Years
Return On Investment
15%
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 | £7,800 | £7,917 | £8,115 | £8,318 | £8,567 | £40,717 |
| Total Expenses | £10,315 | £10,364 | £10,418 | £10,473 | £10,532 | £52,101 |
| Profit Before Tax | £-2,515 | £-2,447 | £-2,303 | £-2,155 | £-1,965 | £-11,384 |
| Profit After Tax | £-2,515 | £-2,447 | £-2,303 | £-2,155 | £-1,965 | £-11,384 |
| Change In Property Value | £2 | £2 | £4,000 | £7,140 | £9,501 | £20,646 |
| Net Return | £-2,513 | £-2,444 | £1,697 | £4,985 | £7,537 | £9,261 |
| Return From Rental Income (%) | -4% | -4% | -4% | -4% | -3% | -19% |
| Total Net Return (%) | -4% | -4% | 3% | 8% | 12% | 15% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change