Flat
W3
2 beds
2 baths
Bookbinder Point, 227 Bollo Lane W3
London, England · W3
View property listing
Initial Investment
£195,192First YearProfit From Rental Income
£-19,405
↘ -10%After 5 Years
Change In Property Value
£60,962
↗ 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 | £23,028 | £23,373 | £23,958 | £24,557 | £25,293 | £120,209 |
| Total Expenses | £27,733 | £27,813 | £27,915 | £28,019 | £28,135 | £139,615 |
| Profit Before Tax | £-4,705 | £-4,440 | £-3,957 | £-3,462 | £-2,841 | £-19,405 |
| Profit After Tax | £-4,705 | £-4,440 | £-3,957 | £-3,462 | £-2,841 | £-19,405 |
| Change In Property Value | £6 | £6 | £11,811 | £21,083 | £28,056 | £60,962 |
| Net Return | £-4,699 | £-4,434 | £7,854 | £17,621 | £25,214 | £41,556 |
| Return From Rental Income (%) | -2% | -2% | -2% | -2% | -1% | -10% |
| Total Net Return (%) | -2% | -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