Flat W12 2 beds 2 baths

Belvedere Row, Fountain Park Way W12

London, England · W12

Initial Investment

First Year

£328,250First Year

Profit From Rental Income

After 5 Years

£-25,075

↘ -8%After 5 Years

Change In Property Value

After 5 Years

£99,616

↗ 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	£37,632	£38,196	£39,151	£40,130	£41,334	£196,444
Total Expenses	£44,050	£44,152	£44,290	£44,432	£44,595	£221,520
Profit Before Tax	£-6,418	£-5,956	£-5,139	£-4,302	£-3,261	£-25,075
Profit After Tax	£-6,418	£-5,956	£-5,139	£-4,302	£-3,261	£-25,075
Change In Property Value	£10	£10	£19,300	£34,451	£45,845	£99,616
Net Return	£-6,408	£-5,946	£14,161	£30,149	£42,584	£74,540
Return From Rental Income (%)	-2%	-2%	-2%	-1%	-1%	-8%
Total Net Return (%)	-2%	-2%	4%	9%	13%	23%

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