Flat W12 3 beds 1 bath

India Way, Shepherds Bush W12

London, England · W12

Initial Investment

First Year

£119,750First Year

Profit From Rental Income

After 5 Years

£-16,141

↘ -13%After 5 Years

Change In Property Value

After 5 Years

£38,711

↗ 10%After 5 Years

Return On Investment

19%

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	£14,628	£14,847	£15,219	£15,599	£16,067	£76,360
Total Expenses	£18,347	£18,415	£18,495	£18,577	£18,667	£92,501
Profit Before Tax	£-3,719	£-3,568	£-3,277	£-2,978	£-2,600	£-16,141
Profit After Tax	£-3,719	£-3,568	£-3,277	£-2,978	£-2,600	£-16,141
Change In Property Value	£4	£4	£7,500	£13,388	£17,815	£38,711
Net Return	£-3,715	£-3,564	£4,224	£10,410	£15,215	£22,570
Return From Rental Income (%)	-3%	-3%	-3%	-2%	-2%	-13%
Total Net Return (%)	-3%	-3%	4%	9%	13%	19%

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