Terraced
KT17
2 beds
1 bath
Kingston Road, Epsom KT17
Initial Investment
£269,049First YearProfit From Rental Income
£-75,006
↘ -28%After 5 Years
Change In Property Value
£124,169
↗ 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 | £14,979 | £14,991 | £15,002 | £15,012 | £15,023 | £75,006 |
| Profit Before Tax | £-14,979 | £-14,991 | £-15,002 | £-15,012 | £-15,023 | £-75,006 |
| Profit After Tax | £-14,979 | £-14,991 | £-15,002 | £-15,012 | £-15,023 | £-75,006 |
| Change In Property Value | £13,500 | £23,175 | £29,201 | £30,953 | £27,341 | £124,169 |
| Net Return | £-1,479 | £8,184 | £14,199 | £15,941 | £12,319 | £49,163 |
| Return From Rental Income (%) | -6% | -6% | -6% | -6% | -6% | -28% |
| Total Net Return (%) | -1% | 3% | 5% | 6% | 5% | 18% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change