Flat
W12
2 beds
2 baths
Belvedere Row, Fountain Park Way W12
London, England · W12
View property listing
Initial Investment
£328,250First YearProfit From Rental Income
£53,568
↗ 16%After 5 Years
Change In Property Value
£99,616
↗ 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 | £62,304 | £63,239 | £64,820 | £66,440 | £68,433 | £325,235 |
| Total Expenses | £51,248 | £51,496 | £51,799 | £52,108 | £52,451 | £259,102 |
| Profit Before Tax | £11,056 | £11,743 | £13,021 | £14,332 | £15,982 | £66,133 |
| Profit After Tax | £8,956 | £9,511 | £10,547 | £11,609 | £12,945 | £53,568 |
| Change In Property Value | £10 | £10 | £19,300 | £34,451 | £45,845 | £99,616 |
| Net Return | £8,965 | £9,521 | £29,847 | £46,060 | £58,790 | £153,183 |
| 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