Flat
KT17
1 bed
1 bath
East Street, Epsom KT17
Initial Investment
£109,500First YearProfit From Rental Income
£-45,842
↘ -42%After 5 Years
Change In Property Value
£60,705
↗ 28%After 5 Years
Return On Investment
14%
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 | £9,079 | £9,129 | £9,170 | £9,211 | £9,254 | £45,842 |
| Profit Before Tax | £-9,079 | £-9,129 | £-9,170 | £-9,211 | £-9,254 | £-45,842 |
| Profit After Tax | £-9,079 | £-9,129 | £-9,170 | £-9,211 | £-9,254 | £-45,842 |
| Change In Property Value | £6,600 | £11,330 | £14,276 | £15,132 | £13,367 | £60,705 |
| Net Return | £-2,479 | £2,202 | £5,106 | £5,921 | £4,113 | £14,863 |
| Return From Rental Income (%) | -8% | -8% | -8% | -8% | -8% | -42% |
| Total Net Return (%) | -2% | 2% | 5% | 5% | 4% | 14% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change