Flat
KT14
0 beds
0 baths
York Close, Byfleet, West Byfleet, Surrey KT14
Initial Investment
£13,000First YearProfit From Rental Income
£-14,471
↘ -111%After 5 Years
Change In Property Value
£6,898
↗ 28%After 5 Years
Return On Investment
-58%
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 | £2,804 | £2,854 | £2,895 | £2,937 | £2,980 | £14,471 |
| Profit Before Tax | £-2,804 | £-2,854 | £-2,895 | £-2,937 | £-2,980 | £-14,471 |
| Profit After Tax | £-2,804 | £-2,854 | £-2,895 | £-2,937 | £-2,980 | £-14,471 |
| Change In Property Value | £750 | £1,288 | £1,622 | £1,720 | £1,519 | £6,898 |
| Net Return | £-2,054 | £-1,567 | £-1,273 | £-1,218 | £-1,461 | £-7,573 |
| Return From Rental Income (%) | -22% | -22% | -22% | -23% | -23% | -111% |
| Total Net Return (%) | -16% | -12% | -10% | -9% | -11% | -58% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change