Flat
RH6
0 beds
0 baths
Land To The North Side Of, Charlwood Lane, Newdigate, Dorking, West Sussex RH6
South East, England · RH6
View property listing
Initial Investment
£8,500First YearProfit From Rental Income
£-7,473
↘ -88%After 5 Years
Change In Property Value
£4,254
↗ 17%After 5 Years
Return On Investment
-38%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £1,500 | £1,522 | £1,545 | £1,584 | £1,624 | £7,775 |
| Total Expenses | £2,954 | £3,007 | £3,050 | £3,096 | £3,142 | £15,249 |
| Profit Before Tax | £-1,454 | £-1,484 | £-1,505 | £-1,512 | £-1,519 | £-7,473 |
| Profit After Tax | £-1,454 | £-1,484 | £-1,505 | £-1,512 | £-1,519 | £-7,473 |
| Change In Property Value | £250 | £758 | £1,040 | £1,217 | £989 | £4,254 |
| Net Return | £-1,204 | £-727 | £-464 | £-294 | £-529 | £-3,219 |
| Return From Rental Income (%) | -17% | -17% | -18% | -18% | -18% | -88% |
| Total Net Return (%) | -14% | -9% | -5% | -3% | -6% | -38% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change