Flat W12 1 bed 1 bath

Belvedere Row Apartments, Fountain Park Way W12

London, England · W12

Initial Investment

First Year

£247,500First Year

Profit From Rental Income

After 5 Years

£4,165

↗ 2%After 5 Years

Change In Property Value

After 5 Years

£100,872

↗ 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	£28,860	£29,293	£29,732	£30,476	£31,237	£149,598
Total Expenses	£28,696	£28,789	£28,874	£28,990	£29,109	£144,457
Profit Before Tax	£165	£504	£859	£1,486	£2,129	£5,142
Profit After Tax	£133	£408	£695	£1,203	£1,724	£4,165
Change In Property Value	£7	£14,800	£26,418	£35,155	£24,491	£100,872
Net Return	£141	£15,208	£27,114	£36,359	£26,216	£105,037
Return From Rental Income (%)	0%	0%	0%	0%	1%	2%
Total Net Return (%)	0%	6%	11%	15%	11%	42%

Expense Distribution

Yearly Profit Before & After Tax

Total Rental Income Vs. Total Expense

This is for information only, not legal or financial advice; estimates are subject to change