Flat W12 1 bed 1 bath

Fountain Park Way, London W12

London, England · W12

Initial Investment

First Year

£282,500First Year

Profit From Rental Income

After 5 Years

£-23,168

↘ -8%After 5 Years

Change In Property Value

After 5 Years

£86,712

↗ 10%After 5 Years

Return On Investment

22%

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	£32,760	£33,251	£34,083	£34,935	£35,983	£171,012
Total Expenses	£38,603	£38,698	£38,824	£38,953	£39,101	£194,179
Profit Before Tax	£-5,843	£-5,447	£-4,742	£-4,019	£-3,118	£-23,168
Profit After Tax	£-5,843	£-5,447	£-4,742	£-4,019	£-3,118	£-23,168
Change In Property Value	£8	£8	£16,800	£29,989	£39,906	£86,712
Net Return	£-5,835	£-5,438	£12,059	£25,970	£36,788	£63,544
Return From Rental Income (%)	-2%	-2%	-2%	-1%	-1%	-8%
Total Net Return (%)	-2%	-2%	4%	9%	13%	22%

Expense Distribution

Yearly Profit Before & After Tax

Net Return Over 5 Years

This is for information only, not legal or financial advice; estimates are subject to change