Terraced
W12
5 beds
1 bath
Uxbridge Road, Shepherds Bush, London W12
London, England · W12
View property listing
Initial Investment
£303,500First YearProfit From Rental Income
£81,964
↗ 27%After 5 Years
Change In Property Value
£92,906
↗ 10%After 5 Years
Return On Investment
58%
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 | £60,096 | £60,997 | £62,522 | £64,085 | £66,008 | £313,709 |
| Total Expenses | £42,217 | £42,319 | £42,482 | £42,649 | £42,852 | £212,519 |
| Profit Before Tax | £17,879 | £18,679 | £20,040 | £21,436 | £23,156 | £101,190 |
| Profit After Tax | £14,482 | £15,130 | £16,233 | £17,363 | £18,756 | £81,964 |
| Change In Property Value | £9 | £9 | £18,000 | £32,131 | £42,757 | £92,906 |
| Net Return | £14,491 | £15,139 | £34,233 | £49,494 | £61,513 | £174,870 |
| Return From Rental Income (%) | 5% | 5% | 5% | 6% | 6% | 27% |
| Total Net Return (%) | 5% | 5% | 11% | 16% | 20% | 58% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change