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
£-8,533
↘ -45%After 5 Years
Change In Property Value
£6,194
↗ 10%After 5 Years
Return On Investment
-12%
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 | £3,059 | £3,135 | £3,229 | £15,347 |
| Total Expenses | £4,675 | £4,725 | £4,775 | £4,827 | £4,879 | £23,880 |
| Profit Before Tax | £-1,735 | £-1,741 | £-1,717 | £-1,692 | £-1,650 | £-8,533 |
| Profit After Tax | £-1,735 | £-1,741 | £-1,717 | £-1,692 | £-1,650 | £-8,533 |
| Change In Property Value | £1 | £1 | £1,200 | £2,142 | £2,850 | £6,194 |
| Net Return | £-1,734 | £-1,740 | £-517 | £450 | £1,201 | £-2,340 |
| Return From Rental Income (%) | -9% | -9% | -9% | -9% | -9% | -45% |
| Total Net Return (%) | -9% | -9% | -3% | 2% | 6% | -12% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change