Flat W3 2 beds 2 baths

Bookbinder Point, 227 Bollo Lane W3

London, England · W3

Initial Investment

First Year

£195,192First Year

Profit From Rental Income

After 5 Years

£1,546

↗ 1%After 5 Years

Change In Property Value

After 5 Years

£80,500

↗ 14%After 5 Years

Return On Investment

42%

To view year by year, rotate your phone horizontally.

Analysis

	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£23,028	£23,373	£23,724	£24,317	£24,925	£119,368
Total Expenses	£23,304	£23,388	£23,464	£23,565	£23,669	£117,391
Profit Before Tax	£-276	£-15	£260	£752	£1,256	£1,977
Profit After Tax	£-276	£-15	£210	£609	£1,017	£1,546
Change In Property Value	£6	£11,811	£21,083	£28,055	£19,545	£80,500
Net Return	£-270	£11,796	£21,293	£28,664	£20,563	£82,046
Return From Rental Income (%)	0%	0%	0%	0%	1%	1%
Total Net Return (%)	0%	6%	11%	15%	11%	42%

Expense Distribution

Yearly Profit Before & After Tax

Total Rental Income Vs. Total Expense

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