Semi Detached
KT12
2 beds
1 bath
Sunbury Lane, Walton-On-Thames KT12
Initial Investment
£340,774First YearProfit From Rental Income
£-90,289
↘ -26%After 5 Years
Change In Property Value
£150,383
↗ 28%After 5 Years
Return On Investment
18%
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 | £18,035 | £18,048 | £18,058 | £18,069 | £18,079 | £90,289 |
| Profit Before Tax | £-18,035 | £-18,048 | £-18,058 | £-18,069 | £-18,079 | £-90,289 |
| Profit After Tax | £-18,035 | £-18,048 | £-18,058 | £-18,069 | £-18,079 | £-90,289 |
| Change In Property Value | £16,350 | £28,068 | £35,365 | £37,487 | £33,113 | £150,383 |
| Net Return | £-1,685 | £10,020 | £17,307 | £19,418 | £15,034 | £60,094 |
| Return From Rental Income (%) | -5% | -5% | -5% | -5% | -5% | -26% |
| Total Net Return (%) | 0% | 3% | 5% | 6% | 4% | 18% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change