Flat
SE9
1 bed
1 bath
Avery Hill Road, Avery Hill SE9
London, England · SE9
View property listing
Initial Investment
£19,000First YearProfit From Rental Income
£-6,386
↘ -34%After 5 Years
Change In Property Value
£8,179
↗ 14%After 5 Years
Return On Investment
9%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £2,940 | £2,984 | £3,029 | £3,105 | £3,182 | £15,240 |
| Total Expenses | £4,225 | £4,279 | £4,324 | £4,374 | £4,424 | £21,626 |
| Profit Before Tax | £-1,285 | £-1,295 | £-1,296 | £-1,269 | £-1,242 | £-6,386 |
| Profit After Tax | £-1,285 | £-1,295 | £-1,296 | £-1,269 | £-1,242 | £-6,386 |
| Change In Property Value | £1 | £1,200 | £2,142 | £2,850 | £1,986 | £8,179 |
| Net Return | £-1,284 | £-95 | £846 | £1,581 | £744 | £1,793 |
| Return From Rental Income (%) | -7% | -7% | -7% | -7% | -7% | -34% |
| Total Net Return (%) | -7% | 0% | 4% | 8% | 4% | 9% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change