Flat SE1 3 beds 1 bath

Avondale House, Avondale Square, London SE1

London, England · SE1

Initial Investment

First Year

£110,650First Year

Profit From Rental Income

After 5 Years

£1,465

↗ 1%After 5 Years

Change In Property Value

After 5 Years

£47,574

↗ 14%After 5 Years

Return On Investment

44%

To view year by year, rotate your phone horizontally.

Analysis

	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£14,664	£14,884	£15,107	£15,485	£15,872	£76,012
Total Expenses	£14,695	£14,767	£14,831	£14,910	£14,992	£74,196
Profit Before Tax	£-31	£116	£276	£575	£880	£1,816
Profit After Tax	£-31	£94	£224	£465	£713	£1,465
Change In Property Value	£3	£6,980	£12,459	£16,580	£11,551	£47,574
Net Return	£-28	£7,074	£12,683	£17,045	£12,264	£49,039
Return From Rental Income (%)	0%	0%	0%	0%	1%	1%
Total Net Return (%)	0%	6%	11%	15%	11%	44%

Expense Distribution

Yearly Profit Before & After Tax

Total Rental Income Vs. Total Expense

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