Flat
W14
1 bed
1 bath
Avonmore Place W14
London, England · W14
View property listing
Initial Investment
£209,000First YearProfit From Rental Income
£-40,705
↘ -19%After 5 Years
Change In Property Value
£65,034
↗ 10%After 5 Years
Return On Investment
12%
Analysis
Swipe horizontally to view all years. Row labels stay visible.
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £20,160 | £20,462 | £20,974 | £21,498 | £22,143 | £105,238 |
| Total Expenses | £29,011 | £29,087 | £29,182 | £29,278 | £29,385 | £145,943 |
| Profit Before Tax | £-8,851 | £-8,625 | £-8,208 | £-7,780 | £-7,242 | £-40,705 |
| Profit After Tax | £-8,851 | £-8,625 | £-8,208 | £-7,780 | £-7,242 | £-40,705 |
| Change In Property Value | £6 | £6 | £12,600 | £22,491 | £29,930 | £65,034 |
| Net Return | £-8,845 | £-8,619 | £4,393 | £14,712 | £22,688 | £24,329 |
| Return From Rental Income (%) | -4% | -4% | -4% | -4% | -3% | -19% |
| Total Net Return (%) | -4% | -4% | 2% | 7% | 11% | 12% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change