Semi Detached
KT15
3 beds
1 bath
Rowtown, Surrey KT15
Initial Investment
£367,161First YearProfit From Rental Income
£-95,912
↘ -26%After 5 Years
Change In Property Value
£160,027
↗ 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 | £19,160 | £19,172 | £19,183 | £19,193 | £19,204 | £95,912 |
| Profit Before Tax | £-19,160 | £-19,172 | £-19,183 | £-19,193 | £-19,204 | £-95,912 |
| Profit After Tax | £-19,160 | £-19,172 | £-19,183 | £-19,193 | £-19,204 | £-95,912 |
| Change In Property Value | £17,399 | £29,867 | £37,633 | £39,891 | £35,237 | £160,027 |
| Net Return | £-1,761 | £10,695 | £18,450 | £20,698 | £16,033 | £64,115 |
| 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