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
£21,247
↗ 16%After 5 Years
Change In Property Value
£41,761
↗ 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 | £26,124 | £26,516 | £27,179 | £27,858 | £28,694 | £136,371 |
| Total Expenses | £21,775 | £21,886 | £22,019 | £22,155 | £22,305 | £110,139 |
| Profit Before Tax | £4,349 | £4,630 | £5,160 | £5,703 | £6,389 | £26,231 |
| Profit After Tax | £3,523 | £3,750 | £4,180 | £4,620 | £5,175 | £21,247 |
| Change In Property Value | £4 | £4 | £8,091 | £14,443 | £19,219 | £41,761 |
| Net Return | £3,527 | £3,754 | £12,271 | £19,062 | £24,394 | £63,009 |
| Return From Rental Income (%) | 3% | 3% | 3% | 4% | 4% | 16% |
| Total Net Return (%) | 3% | 3% | 9% | 15% | 19% | 48% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change