Detached W3 4 beds 3 baths

Bollo Bridge Road, London W3

London, England · W3

Initial Investment

First Year

£322,250First Year

Profit From Rental Income

After 5 Years

£11,550

↗ 4%After 5 Years

Change In Property Value

After 5 Years

£98,067

↗ 10%After 5 Years

Return On Investment

34%

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	£43,704	£44,360	£45,469	£46,605	£48,003	£228,141
Total Expenses	£42,562	£42,639	£42,760	£42,885	£43,035	£213,881
Profit Before Tax	£1,142	£1,721	£2,708	£3,720	£4,968	£14,260
Profit After Tax	£925	£1,394	£2,194	£3,013	£4,024	£11,550
Change In Property Value	£10	£10	£19,000	£33,916	£45,132	£98,067
Net Return	£935	£1,403	£21,194	£36,929	£49,156	£109,617
Return From Rental Income (%)	0%	0%	1%	1%	1%	4%
Total Net Return (%)	0%	0%	7%	11%	15%	34%

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