Flat
W12
1 bed
1 bath
Loftus Road, Shepherds Bush W12
London, England · W12
View property listing
Initial Investment
£93,150First YearProfit From Rental Income
£-14,959
↘ -16%After 5 Years
Change In Property Value
£30,865
↗ 10%After 5 Years
Return On Investment
17%
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 | £11,664 | £11,839 | £12,135 | £12,438 | £12,811 | £60,888 |
| Total Expenses | £15,029 | £15,093 | £15,165 | £15,239 | £15,319 | £75,846 |
| Profit Before Tax | £-3,365 | £-3,254 | £-3,030 | £-2,801 | £-2,508 | £-14,959 |
| Profit After Tax | £-3,365 | £-3,254 | £-3,030 | £-2,801 | £-2,508 | £-14,959 |
| Change In Property Value | £3 | £3 | £5,980 | £10,675 | £14,205 | £30,865 |
| Net Return | £-3,362 | £-3,251 | £2,950 | £7,873 | £11,697 | £15,907 |
| Return From Rental Income (%) | -4% | -3% | -3% | -3% | -3% | -16% |
| Total Net Return (%) | -4% | -3% | 3% | 8% | 13% | 17% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change