Flat
W12
2 beds
2 baths
Fountain Park, Way, London W12
London, England · W12
View property listing
Initial Investment
£402,250First YearProfit From Rental Income
£11,184
↗ 3%After 5 Years
Change In Property Value
£156,761
↗ 14%After 5 Years
Return On Investment
42%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £44,856 | £45,529 | £46,212 | £47,367 | £48,551 | £232,515 |
| Total Expenses | £43,487 | £43,604 | £43,713 | £43,871 | £44,032 | £218,707 |
| Profit Before Tax | £1,369 | £1,925 | £2,498 | £3,496 | £4,519 | £13,808 |
| Profit After Tax | £1,109 | £1,559 | £2,024 | £2,832 | £3,661 | £11,184 |
| Change In Property Value | £12 | £23,000 | £41,055 | £54,633 | £38,061 | £156,761 |
| Net Return | £1,121 | £24,559 | £43,079 | £57,465 | £41,722 | £167,946 |
| Return From Rental Income (%) | 0% | 0% | 1% | 1% | 1% | 3% |
| Total Net Return (%) | 0% | 6% | 11% | 14% | 10% | 42% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change