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
£31,946
↗ 16%After 5 Years
Change In Property Value
£60,962
↗ 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 | £38,124 | £38,696 | £39,663 | £40,655 | £41,874 | £199,012 |
| Total Expenses | £31,555 | £31,712 | £31,901 | £32,095 | £32,309 | £159,573 |
| Profit Before Tax | £6,569 | £6,984 | £7,762 | £8,560 | £9,566 | £39,440 |
| Profit After Tax | £5,321 | £5,657 | £6,287 | £6,933 | £7,748 | £31,946 |
| Change In Property Value | £6 | £6 | £11,811 | £21,083 | £28,056 | £60,962 |
| Net Return | £5,326 | £5,663 | £18,098 | £28,017 | £35,804 | £92,908 |
| Return From Rental Income (%) | 3% | 3% | 3% | 4% | 4% | 16% |
| Total Net Return (%) | 3% | 3% | 9% | 14% | 18% | 48% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change