Flat
W3
2 beds
1 bath
Bollo Lane, London W3
London, England · W3
View property listing
Initial Investment
£128,500First YearProfit From Rental Income
£-16,503
↘ -13%After 5 Years
Change In Property Value
£41,291
↗ 10%After 5 Years
Return On Investment
19%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £15,600 | £15,834 | £16,230 | £16,636 | £17,135 | £81,434 |
| Total Expenses | £19,430 | £19,499 | £19,582 | £19,666 | £19,759 | £97,937 |
| Profit Before Tax | £-3,830 | £-3,665 | £-3,352 | £-3,031 | £-2,624 | £-16,503 |
| Profit After Tax | £-3,830 | £-3,665 | £-3,352 | £-3,031 | £-2,624 | £-16,503 |
| Change In Property Value | £4 | £4 | £8,000 | £14,280 | £19,003 | £41,291 |
| Net Return | £-3,826 | £-3,661 | £4,648 | £11,249 | £16,379 | £24,789 |
| Return From Rental Income (%) | -3% | -3% | -3% | -2% | -2% | -13% |
| Total Net Return (%) | -3% | -3% | 4% | 9% | 13% | 19% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change