Flat W3 1 bed 1 bath

Bookbinder Point, 227 Bollo Lane W3

London, England · W3

Initial Investment

First Year

£138,230First Year

Profit From Rental Income

After 5 Years

£22,585

↗ 16%After 5 Years

Change In Property Value

After 5 Years

£44,161

↗ 10%After 5 Years

Return On Investment

48%

Analysis

Swipe horizontally to view all years. Row labels stay visible.

	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£27,624	£28,038	£28,739	£29,458	£30,342	£144,201
Total Expenses	£22,997	£23,114	£23,254	£23,397	£23,555	£116,318
Profit Before Tax	£4,627	£4,925	£5,485	£6,060	£6,786	£27,883
Profit After Tax	£3,748	£3,989	£4,443	£4,909	£5,497	£22,585
Change In Property Value	£4	£4	£8,556	£15,273	£20,324	£44,161
Net Return	£3,752	£3,993	£12,999	£20,182	£25,820	£66,746
Return From Rental Income (%)	3%	3%	3%	4%	4%	16%
Total Net Return (%)	3%	3%	9%	15%	19%	48%

Expense Distribution

Yearly Profit Before & After Tax

Net Return Over 5 Years

This is for information only, not legal or financial advice; estimates are subject to change