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

£12,305

↗ 9%After 5 Years

Change In Property Value

After 5 Years

£44,161

↗ 10%After 5 Years

Return On Investment

41%

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	£23,520	£23,873	£24,470	£25,081	£25,834	£122,778
Total Expenses	£21,325	£21,406	£21,509	£21,614	£21,732	£107,586
Profit Before Tax	£2,195	£2,467	£2,961	£3,467	£4,102	£15,192
Profit After Tax	£1,778	£1,998	£2,398	£2,809	£3,323	£12,305
Change In Property Value	£4	£4	£8,556	£15,273	£20,324	£44,161
Net Return	£1,782	£2,002	£10,954	£18,081	£23,646	£56,466
Return From Rental Income (%)	1%	1%	2%	2%	2%	9%
Total Net Return (%)	1%	1%	8%	13%	17%	41%

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