Semi Detached
KT12
2 beds
1 bath
Back Green, Hersham, Walton-On-Thames, Surrey KT12
Initial Investment
£370,974First YearProfit From Rental Income
£-96,724
↘ -26%After 5 Years
Change In Property Value
£161,420
↗ 28%After 5 Years
Return On Investment
17%
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 | £19,322 | £19,335 | £19,345 | £19,356 | £19,366 | £96,724 |
| Profit Before Tax | £-19,322 | £-19,335 | £-19,345 | £-19,356 | £-19,366 | £-96,724 |
| Profit After Tax | £-19,322 | £-19,335 | £-19,345 | £-19,356 | £-19,366 | £-96,724 |
| Change In Property Value | £17,550 | £30,128 | £37,961 | £40,238 | £35,544 | £161,420 |
| Net Return | £-1,772 | £10,793 | £18,616 | £20,883 | £16,178 | £64,696 |
| Return From Rental Income (%) | -5% | -5% | -5% | -5% | -5% | -26% |
| Total Net Return (%) | 0% | 3% | 5% | 6% | 4% | 17% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change