Terraced
SW17
6 beds
3 baths
9 Aldis Street, London SW17
Initial Investment
£671,549First YearProfit From Rental Income
£34,318
↗ 5%After 5 Years
Change In Property Value
£191,652
↗ 20%After 5 Years
Return On Investment
34%
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 | £50,172 | £51,175 | £52,455 | £53,766 | £55,110 | £262,679 |
| Total Expenses | £43,804 | £43,915 | £44,054 | £44,196 | £44,341 | £220,311 |
| Profit Before Tax | £6,368 | £7,260 | £8,401 | £9,570 | £10,769 | £42,368 |
| Profit After Tax | £5,158 | £5,881 | £6,805 | £7,752 | £8,723 | £34,318 |
| Change In Property Value | £19,300 | £19,686 | £40,159 | £52,207 | £60,299 | £191,652 |
| Net Return | £24,458 | £25,567 | £46,964 | £59,959 | £69,022 | £225,970 |
| Return From Rental Income (%) | 1% | 1% | 1% | 1% | 1% | 5% |
| Total Net Return (%) | 4% | 4% | 7% | 9% | 10% | 34% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change