Flat
SW17
6 beds
3 baths
9 Aldis Street, London SW17
Initial Investment
£671,549First YearProfit From Rental Income
£157,086
↗ 23%After 5 Years
Change In Property Value
£191,652
↗ 20%After 5 Years
Return On Investment
52%
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 | £84,000 | £85,680 | £87,822 | £90,018 | £92,268 | £439,788 |
| Total Expenses | £48,686 | £48,900 | £49,158 | £49,421 | £49,689 | £245,854 |
| Profit Before Tax | £35,314 | £36,780 | £38,664 | £40,597 | £42,579 | £193,934 |
| Profit After Tax | £28,604 | £29,791 | £31,318 | £32,883 | £34,489 | £157,086 |
| Change In Property Value | £19,300 | £19,686 | £40,159 | £52,207 | £60,299 | £191,652 |
| Net Return | £47,904 | £49,477 | £71,478 | £85,091 | £94,789 | £348,738 |
| Return From Rental Income (%) | 4% | 4% | 5% | 5% | 5% | 23% |
| Total Net Return (%) | 7% | 7% | 11% | 13% | 14% | 52% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change