Flat
W3
2 beds
1 bath
Bollo Lane, London W3
London, England · W3
View property listing
Initial Investment
£163,500First YearProfit From Rental Income
£-18,017
↘ -11%After 5 Years
Change In Property Value
£51,614
↗ 10%After 5 Years
Return On Investment
21%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £19,500 | £19,792 | £20,287 | £20,794 | £21,418 | £101,793 |
| Total Expenses | £23,788 | £23,863 | £23,955 | £24,050 | £24,155 | £119,810 |
| Profit Before Tax | £-4,288 | £-4,070 | £-3,668 | £-3,255 | £-2,736 | £-18,017 |
| Profit After Tax | £-4,288 | £-4,070 | £-3,668 | £-3,255 | £-2,736 | £-18,017 |
| Change In Property Value | £5 | £5 | £10,000 | £17,850 | £23,754 | £51,614 |
| Net Return | £-4,283 | £-4,065 | £6,332 | £14,595 | £21,017 | £33,597 |
| Return From Rental Income (%) | -3% | -2% | -2% | -2% | -2% | -11% |
| Total Net Return (%) | -3% | -2% | 4% | 9% | 13% | 21% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change