Semi Detached
NW11
6 beds
5 baths
Alba Gardens, Golders Green NW11
Initial Investment
£1,108,049First YearProfit From Rental Income
£-290,255
↘ -26%After 5 Years
Change In Property Value
£287,975
↗ 20%After 5 Years
Return On Investment
0%
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 | £58,029 | £58,040 | £58,051 | £58,062 | £58,073 | £290,255 |
| Profit Before Tax | £-58,029 | £-58,040 | £-58,051 | £-58,062 | £-58,073 | £-290,255 |
| Profit After Tax | £-58,029 | £-58,040 | £-58,051 | £-58,062 | £-58,073 | £-290,255 |
| Change In Property Value | £29,000 | £29,580 | £60,343 | £78,446 | £90,605 | £287,975 |
| Net Return | £-29,029 | £-28,460 | £2,292 | £20,384 | £32,533 | £-2,280 |
| Return From Rental Income (%) | -5% | -5% | -5% | -5% | -5% | -26% |
| Total Net Return (%) | -3% | -3% | 0% | 2% | 3% | 0% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change