Flat
SE1
2 beds
1 bath
Avondale Square, Old Kent Road SE1
London, England · SE1
View property listing
Initial Investment
£79,500First YearProfit From Rental Income
£-10,717
↘ -13%After 5 Years
Change In Property Value
£26,839
↗ 10%After 5 Years
Return On Investment
20%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £10,920 | £11,084 | £11,361 | £11,645 | £11,994 | £57,004 |
| Total Expenses | £13,408 | £13,470 | £13,541 | £13,613 | £13,690 | £67,721 |
| Profit Before Tax | £-2,488 | £-2,386 | £-2,180 | £-1,968 | £-1,696 | £-10,717 |
| Profit After Tax | £-2,488 | £-2,386 | £-2,180 | £-1,968 | £-1,696 | £-10,717 |
| Change In Property Value | £3 | £3 | £5,200 | £9,282 | £12,352 | £26,839 |
| Net Return | £-2,485 | £-2,383 | £3,020 | £7,314 | £10,656 | £16,122 |
| Return From Rental Income (%) | -3% | -3% | -3% | -2% | -2% | -13% |
| Total Net Return (%) | -3% | -3% | 4% | 9% | 13% | 20% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change