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
£27,488
↗ 11%After 5 Years
Change In Property Value
£76,389
↗ 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 | £40,692 | £41,302 | £42,335 | £43,393 | £44,695 | £212,418 |
| Total Expenses | £35,429 | £35,536 | £35,682 | £35,832 | £36,004 | £178,483 |
| Profit Before Tax | £5,263 | £5,767 | £6,653 | £7,562 | £8,691 | £33,935 |
| Profit After Tax | £4,263 | £4,671 | £5,389 | £6,125 | £7,039 | £27,488 |
| Change In Property Value | £7 | £7 | £14,800 | £26,419 | £35,156 | £76,389 |
| Net Return | £4,271 | £4,678 | £20,189 | £32,543 | £42,195 | £103,877 |
| Return From Rental Income (%) | 2% | 2% | 2% | 2% | 3% | 11% |
| 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