Terraced
W12
6 beds
3 baths
Wormholt Road, Shepherds Bush W12
London, England · W12
View property listing
Initial Investment
£412,250First YearProfit From Rental Income
£41,566
↗ 10%After 5 Years
Change In Property Value
£121,294
↗ 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 | £61,092 | £62,008 | £63,559 | £65,148 | £67,102 | £318,909 |
| Total Expenses | £53,227 | £53,330 | £53,496 | £53,666 | £53,872 | £267,592 |
| Profit Before Tax | £7,865 | £8,678 | £10,062 | £11,481 | £13,230 | £51,316 |
| Profit After Tax | £6,370 | £7,029 | £8,151 | £9,300 | £10,716 | £41,566 |
| Change In Property Value | £12 | £12 | £23,500 | £41,948 | £55,821 | £121,294 |
| Net Return | £6,382 | £7,041 | £31,651 | £51,248 | £66,537 | £162,860 |
| 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