Flat
W12
1 bed
1 bath
Belvedere Row Apartments, Fountain Park Way W12
London, England · W12
View property listing
Initial Investment
£247,500First YearProfit From Rental Income
£40,612
↗ 16%After 5 Years
Change In Property Value
£76,389
↗ 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 | £47,784 | £48,501 | £49,713 | £50,956 | £52,485 | £249,439 |
| Total Expenses | £39,416 | £39,609 | £39,844 | £40,084 | £40,349 | £199,301 |
| Profit Before Tax | £8,368 | £8,892 | £9,870 | £10,872 | £12,136 | £50,138 |
| Profit After Tax | £6,778 | £7,202 | £7,994 | £8,807 | £9,830 | £40,612 |
| Change In Property Value | £7 | £7 | £14,800 | £26,419 | £35,156 | £76,389 |
| Net Return | £6,786 | £7,210 | £22,795 | £35,225 | £44,985 | £117,001 |
| 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