Flat
W3
1 bed
1 bath
Holley Road, Shepherds Bush, London W3
London, England · W3
View property listing
Initial Investment
£107,500First YearProfit From Rental Income
£-15,594
↘ -15%After 5 Years
Change In Property Value
£35,098
↗ 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 | £13,260 | £13,459 | £13,795 | £14,140 | £14,564 | £69,219 |
| Total Expenses | £16,816 | £16,881 | £16,958 | £17,036 | £17,121 | £84,813 |
| Profit Before Tax | £-3,556 | £-3,422 | £-3,163 | £-2,896 | £-2,557 | £-15,594 |
| Profit After Tax | £-3,556 | £-3,422 | £-3,163 | £-2,896 | £-2,557 | £-15,594 |
| Change In Property Value | £3 | £3 | £6,800 | £12,138 | £16,153 | £35,098 |
| Net Return | £-3,552 | £-3,419 | £3,638 | £9,242 | £13,596 | £19,504 |
| Return From Rental Income (%) | -3% | -3% | -3% | -3% | -2% | -15% |
| 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