Flat
SE1
3 beds
1 bath
Avondale House, Avondale Square, London SE1
London, England · SE1
View property listing
Initial Investment
£110,650First YearProfit From Rental Income
£-10,783
↘ -10%After 5 Years
Change In Property Value
£36,027
↗ 10%After 5 Years
Return On Investment
23%
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 | £15,256 | £15,637 | £16,107 | £76,548 |
| Total Expenses | £17,313 | £17,381 | £17,461 | £17,543 | £17,633 | £87,331 |
| Profit Before Tax | £-2,649 | £-2,497 | £-2,205 | £-1,906 | £-1,526 | £-10,783 |
| Profit After Tax | £-2,649 | £-2,497 | £-2,205 | £-1,906 | £-1,526 | £-10,783 |
| Change In Property Value | £3 | £3 | £6,980 | £12,460 | £16,580 | £36,027 |
| Net Return | £-2,645 | £-2,494 | £4,775 | £10,554 | £15,054 | £25,244 |
| Return From Rental Income (%) | -2% | -2% | -2% | -2% | -1% | -10% |
| Total Net Return (%) | -2% | -2% | 4% | 10% | 14% | 23% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change