Terraced
SW17
5 beds
3 baths
9 Aldis Street, London SW17
Initial Investment
£671,549First YearProfit From Rental Income
£-157,857
↘ -24%After 5 Years
Change In Property Value
£266,274
↗ 28%After 5 Years
Return On Investment
16%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £0 | £0 | £0 | £0 | £0 | £0 |
| Total Expenses | £31,549 | £31,561 | £31,572 | £31,582 | £31,593 | £157,857 |
| Profit Before Tax | £-31,549 | £-31,561 | £-31,572 | £-31,582 | £-31,593 | £-157,857 |
| Profit After Tax | £-31,549 | £-31,561 | £-31,572 | £-31,582 | £-31,593 | £-157,857 |
| Change In Property Value | £28,950 | £49,698 | £62,619 | £66,376 | £58,632 | £266,274 |
| Net Return | £-2,599 | £18,136 | £31,047 | £34,794 | £27,039 | £108,418 |
| Return From Rental Income (%) | -5% | -5% | -5% | -5% | -5% | -24% |
| Total Net Return (%) | 0% | 3% | 5% | 5% | 4% | 16% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change