Flat
W12
3 beds
1 bath
White City Estate, Shepherds Bush W12
London, England · W12
View property listing
Initial Investment
£128,150First YearProfit From Rental Income
£-17,518
↘ -14%After 5 Years
Change In Property Value
£41,188
↗ 10%After 5 Years
Return On Investment
18%
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 | £15,564 | £15,797 | £16,192 | £16,597 | £17,095 | £81,246 |
| Total Expenses | £19,587 | £19,661 | £19,747 | £19,836 | £19,933 | £98,764 |
| Profit Before Tax | £-4,023 | £-3,863 | £-3,555 | £-3,239 | £-2,838 | £-17,518 |
| Profit After Tax | £-4,023 | £-3,863 | £-3,555 | £-3,239 | £-2,838 | £-17,518 |
| Change In Property Value | £4 | £4 | £7,980 | £14,245 | £18,955 | £41,188 |
| Net Return | £-4,019 | £-3,859 | £4,425 | £11,006 | £16,118 | £23,671 |
| Return From Rental Income (%) | -3% | -3% | -3% | -3% | -2% | -14% |
| Total Net Return (%) | -3% | -3% | 3% | 9% | 13% | 18% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change