Flat
W3
1 bed
1 bath
Bookbinder Point, 227 Bollo Lane W3
London, England · W3
View property listing
Initial Investment
£130,092First YearProfit From Rental Income
£-16,560
↘ -13%After 5 Years
Change In Property Value
£41,761
↗ 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 | £15,780 | £16,017 | £16,417 | £16,828 | £17,332 | £82,374 |
| Total Expenses | £19,629 | £19,698 | £19,781 | £19,866 | £19,959 | £98,933 |
| Profit Before Tax | £-3,849 | £-3,681 | £-3,364 | £-3,039 | £-2,627 | £-16,560 |
| Profit After Tax | £-3,849 | £-3,681 | £-3,364 | £-3,039 | £-2,627 | £-16,560 |
| Change In Property Value | £4 | £4 | £8,091 | £14,443 | £19,219 | £41,761 |
| Net Return | £-3,844 | £-3,677 | £4,727 | £11,404 | £16,592 | £25,202 |
| 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