Flat
W3
1 bed
1 bath
Bookbinder Point, 227 Bollo Lane W3
London, England · W3
View property listing
Initial Investment
£138,230First YearProfit From Rental Income
£-16,943
↘ -12%After 5 Years
Change In Property Value
£44,161
↗ 10%After 5 Years
Return On Investment
20%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £16,680 | £16,930 | £17,353 | £17,787 | £18,321 | £87,072 |
| Total Expenses | £20,641 | £20,712 | £20,797 | £20,885 | £20,981 | £104,015 |
| Profit Before Tax | £-3,961 | £-3,782 | £-3,444 | £-3,097 | £-2,660 | £-16,943 |
| Profit After Tax | £-3,961 | £-3,782 | £-3,444 | £-3,097 | £-2,660 | £-16,943 |
| Change In Property Value | £4 | £4 | £8,556 | £15,273 | £20,324 | £44,161 |
| Net Return | £-3,957 | £-3,778 | £5,112 | £12,176 | £17,664 | £27,218 |
| Return From Rental Income (%) | -3% | -3% | -2% | -2% | -2% | -12% |
| Total Net Return (%) | -3% | -3% | 4% | 9% | 13% | 20% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change