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
£49,807
↗ 16%After 5 Years
Change In Property Value
£92,854
↗ 10%After 5 Years
Return On Investment
47%
Analysis
Swipe horizontally to view all years. Row labels stay visible.
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £58,080 | £58,951 | £60,425 | £61,936 | £63,794 | £303,185 |
| Total Expenses | £47,804 | £48,036 | £48,319 | £48,608 | £48,929 | £241,695 |
| Profit Before Tax | £10,276 | £10,915 | £12,106 | £13,327 | £14,865 | £61,490 |
| Profit After Tax | £8,324 | £8,841 | £9,806 | £10,795 | £12,041 | £49,807 |
| Change In Property Value | £9 | £9 | £17,990 | £32,113 | £42,733 | £92,854 |
| Net Return | £8,333 | £8,850 | £27,796 | £42,908 | £54,774 | £142,661 |
| Return From Rental Income (%) | 3% | 3% | 3% | 4% | 4% | 16% |
| Total Net Return (%) | 3% | 3% | 9% | 14% | 18% | 47% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change