Terraced
SW17
6 beds
3 baths
9 Aldis Street, London SW17
Initial Investment
£671,549First YearProfit From Rental Income
£-194,043
↘ -29%After 5 Years
Change In Property Value
£191,652
↗ 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 | £38,786 | £38,798 | £38,809 | £38,820 | £38,830 | £194,043 |
| Profit Before Tax | £-38,786 | £-38,798 | £-38,809 | £-38,820 | £-38,830 | £-194,043 |
| Profit After Tax | £-38,786 | £-38,798 | £-38,809 | £-38,820 | £-38,830 | £-194,043 |
| Change In Property Value | £19,300 | £19,686 | £40,159 | £52,207 | £60,299 | £191,652 |
| Net Return | £-19,486 | £-19,112 | £1,351 | £13,388 | £21,469 | £-2,391 |
| Return From Rental Income (%) | -6% | -6% | -6% | -6% | -6% | -29% |
| 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