Flat
W12
1 bed
1 bath
Richmond Way, Shepherd's Bush W12
London, England · W12
View property listing
Initial Investment
£137,250First YearProfit From Rental Income
£-11,935
↘ -9%After 5 Years
Change In Property Value
£43,872
↗ 10%After 5 Years
Return On Investment
23%
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 | £16,572 | £16,821 | £17,241 | £17,672 | £18,202 | £86,508 |
| Total Expenses | £19,569 | £19,618 | £19,683 | £19,749 | £19,824 | £98,443 |
| Profit Before Tax | £-2,997 | £-2,798 | £-2,442 | £-2,077 | £-1,622 | £-11,935 |
| Profit After Tax | £-2,997 | £-2,798 | £-2,442 | £-2,077 | £-1,622 | £-11,935 |
| Change In Property Value | £4 | £4 | £8,500 | £15,173 | £20,191 | £43,872 |
| Net Return | £-2,993 | £-2,793 | £6,059 | £13,096 | £18,569 | £31,937 |
| Return From Rental Income (%) | -2% | -2% | -2% | -2% | -1% | -9% |
| Total Net Return (%) | -2% | -2% | 4% | 10% | 14% | 23% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change