Flat
W12
2 beds
2 baths
Lincoln Apartments, Fountain Park Way, London W127LG W12
London, England · W12
View property listing
Initial Investment
£303,325First YearProfit From Rental Income
£-24,090
↘ -8%After 5 Years
Change In Property Value
£92,854
↗ 10%After 5 Years
Return On Investment
23%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £35,076 | £35,602 | £36,492 | £37,404 | £38,527 | £183,101 |
| Total Expenses | £41,195 | £41,294 | £41,426 | £41,561 | £41,716 | £207,192 |
| Profit Before Tax | £-6,119 | £-5,692 | £-4,934 | £-4,156 | £-3,189 | £-24,090 |
| Profit After Tax | £-6,119 | £-5,692 | £-4,934 | £-4,156 | £-3,189 | £-24,090 |
| Change In Property Value | £9 | £9 | £17,990 | £32,113 | £42,733 | £92,854 |
| Net Return | £-6,110 | £-5,683 | £13,057 | £27,956 | £39,544 | £68,764 |
| Return From Rental Income (%) | -2% | -2% | -2% | -1% | -1% | -8% |
| Total Net Return (%) | -2% | -2% | 4% | 9% | 13% | 23% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change