Flat
W12
3 beds
1 bath
Shepherds Bush Green, Shepherds Bush W12
London, England · W12
View property listing
Initial Investment
£93,500First YearProfit From Rental Income
£-19,687
↘ -21%After 5 Years
Change In Property Value
£30,969
↗ 10%After 5 Years
Return On Investment
12%
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 | £11,700 | £11,875 | £12,172 | £12,477 | £12,851 | £61,076 |
| Total Expenses | £15,973 | £16,057 | £16,149 | £16,243 | £16,342 | £80,763 |
| Profit Before Tax | £-4,273 | £-4,181 | £-3,976 | £-3,766 | £-3,491 | £-19,687 |
| Profit After Tax | £-4,273 | £-4,181 | £-3,976 | £-3,766 | £-3,491 | £-19,687 |
| Change In Property Value | £3 | £3 | £6,000 | £10,710 | £14,252 | £30,969 |
| Net Return | £-4,270 | £-4,178 | £2,024 | £6,944 | £10,761 | £11,281 |
| Return From Rental Income (%) | -5% | -4% | -4% | -4% | -4% | -21% |
| Total Net Return (%) | -5% | -4% | 2% | 7% | 12% | 12% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change