Flat
KT17
2 beds
1 bath
Ewell By Pass, Ewell Village KT17
Initial Investment
£216,699First YearProfit From Rental Income
£-71,582
↘ -33%After 5 Years
Change In Property Value
£104,854
↗ 28%After 5 Years
Return On Investment
15%
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 | £14,227 | £14,277 | £14,318 | £14,359 | £14,402 | £71,582 |
| Profit Before Tax | £-14,227 | £-14,277 | £-14,318 | £-14,359 | £-14,402 | £-71,582 |
| Profit After Tax | £-14,227 | £-14,277 | £-14,318 | £-14,359 | £-14,402 | £-71,582 |
| Change In Property Value | £11,400 | £19,570 | £24,658 | £26,138 | £23,088 | £104,854 |
| Net Return | £-2,827 | £5,294 | £10,341 | £11,778 | £8,686 | £33,272 |
| Return From Rental Income (%) | -7% | -7% | -7% | -7% | -7% | -33% |
| Total Net Return (%) | -1% | 2% | 5% | 5% | 4% | 15% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change