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
£-27,836
↘ -7%After 5 Years
Change In Property Value
£118,713
↗ 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 | £44,856 | £45,529 | £46,667 | £47,834 | £49,269 | £234,154 |
| Total Expenses | £52,112 | £52,225 | £52,382 | £52,542 | £52,729 | £261,990 |
| Profit Before Tax | £-7,256 | £-6,696 | £-5,715 | £-4,709 | £-3,460 | £-27,836 |
| Profit After Tax | £-7,256 | £-6,696 | £-5,715 | £-4,709 | £-3,460 | £-27,836 |
| Change In Property Value | £12 | £12 | £23,000 | £41,056 | £54,634 | £118,713 |
| Net Return | £-7,244 | £-6,685 | £17,286 | £36,347 | £51,174 | £90,877 |
| Return From Rental Income (%) | -2% | -2% | -1% | -1% | -1% | -7% |
| 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