Flat
W12
3 beds
2 baths
Goldhawk Road, Shepherds Bush W12
London, England · W12
View property listing
Initial Investment
£137,250First YearProfit From Rental Income
£-11,674
↘ -9%After 5 Years
Change In Property Value
£43,872
↗ 10%After 5 Years
Return On Investment
23%
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 | £16,572 | £16,821 | £17,241 | £17,672 | £18,202 | £86,508 |
| Total Expenses | £19,519 | £19,567 | £19,630 | £19,696 | £19,770 | £98,182 |
| Profit Before Tax | £-2,947 | £-2,746 | £-2,389 | £-2,023 | £-1,568 | £-11,674 |
| Profit After Tax | £-2,947 | £-2,746 | £-2,389 | £-2,023 | £-1,568 | £-11,674 |
| Change In Property Value | £4 | £4 | £8,500 | £15,173 | £20,191 | £43,872 |
| Net Return | £-2,943 | £-2,742 | £6,111 | £13,149 | £18,623 | £32,198 |
| Return From Rental Income (%) | -2% | -2% | -2% | -1% | -1% | -9% |
| Total Net Return (%) | -2% | -2% | 4% | 10% | 14% | 23% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change