Terraced
W12
5 beds
3 baths
Hemlock Road, Shepherd's Bush W12
London, England · W12
View property listing
Initial Investment
£402,250First YearProfit From Rental Income
£40,651
↗ 10%After 5 Years
Change In Property Value
£118,713
↗ 10%After 5 Years
Return On Investment
40%
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 | £59,796 | £60,693 | £62,210 | £63,766 | £65,678 | £312,143 |
| Total Expenses | £52,106 | £52,207 | £52,370 | £52,536 | £52,738 | £261,956 |
| Profit Before Tax | £7,690 | £8,486 | £9,841 | £11,230 | £12,941 | £50,187 |
| Profit After Tax | £6,229 | £6,874 | £7,971 | £9,096 | £10,482 | £40,651 |
| Change In Property Value | £12 | £12 | £23,000 | £41,056 | £54,634 | £118,713 |
| Net Return | £6,241 | £6,885 | £30,971 | £50,152 | £65,115 | £159,364 |
| Return From Rental Income (%) | 2% | 2% | 2% | 2% | 3% | 10% |
| Total Net Return (%) | 2% | 2% | 8% | 12% | 16% | 40% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change