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
£38,415
↗ 12%After 5 Years
Change In Property Value
£99,616
↗ 10%After 5 Years
Return On Investment
42%
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 | £53,064 | £53,860 | £55,206 | £56,587 | £58,284 | £277,001 |
| Total Expenses | £45,593 | £45,718 | £45,896 | £46,078 | £46,290 | £229,575 |
| Profit Before Tax | £7,471 | £8,142 | £9,310 | £10,509 | £11,994 | £47,426 |
| Profit After Tax | £6,052 | £6,595 | £7,541 | £8,512 | £9,715 | £38,415 |
| Change In Property Value | £10 | £10 | £19,300 | £34,451 | £45,845 | £99,616 |
| Net Return | £6,061 | £6,604 | £26,842 | £42,963 | £55,560 | £138,031 |
| Return From Rental Income (%) | 2% | 2% | 2% | 3% | 3% | 12% |
| Total Net Return (%) | 2% | 2% | 8% | 13% | 17% | 42% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change