Flat
W12
2 beds
1 bath
Ollgar Close, Shepherds Bush W12
London, England · W12
View property listing
Initial Investment
£119,750First YearProfit From Rental Income
£-31,910
↘ -27%After 5 Years
Change In Property Value
£38,711
↗ 10%After 5 Years
Return On Investment
6%
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 | £21,367 | £21,504 | £21,650 | £21,798 | £21,952 | £108,271 |
| Profit Before Tax | £-6,739 | £-6,657 | £-6,431 | £-6,199 | £-5,885 | £-31,910 |
| Profit After Tax | £-6,739 | £-6,657 | £-6,431 | £-6,199 | £-5,885 | £-31,910 |
| Change In Property Value | £4 | £4 | £7,500 | £13,388 | £17,815 | £38,711 |
| Net Return | £-6,735 | £-6,653 | £1,069 | £7,189 | £11,931 | £6,800 |
| Return From Rental Income (%) | -6% | -6% | -5% | -5% | -5% | -27% |
| Total Net Return (%) | -6% | -6% | 1% | 6% | 10% | 6% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change