Flat W12 2 beds 1 bath

Askew Road, Shepherds Bush W12

London, England · W12

Initial Investment

First Year

£111,000First Year

Profit From Rental Income

After 5 Years

£-9,451

↘ -9%After 5 Years

Change In Property Value

After 5 Years

£36,130

↗ 10%After 5 Years

Return On Investment

24%

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	£13,656	£13,861	£14,207	£14,563	£14,999	£71,286
Total Expenses	£16,052	£16,091	£16,143	£16,196	£16,256	£80,737
Profit Before Tax	£-2,396	£-2,230	£-1,935	£-1,633	£-1,257	£-9,451
Profit After Tax	£-2,396	£-2,230	£-1,935	£-1,633	£-1,257	£-9,451
Change In Property Value	£4	£4	£7,000	£12,495	£16,628	£36,130
Net Return	£-2,392	£-2,226	£5,065	£10,862	£15,371	£26,679
Return From Rental Income (%)	-2%	-2%	-2%	-1%	-1%	-9%
Total Net Return (%)	-2%	-2%	5%	10%	14%	24%

Expense Distribution

Yearly Profit Before & After Tax

Net Return Over 5 Years

This is for information only, not legal or financial advice; estimates are subject to change