Flat
KT17
1 bed
1 bath
Church Street, Epsom KT17
Initial Investment
£135,750First YearProfit From Rental Income
£-53,081
↘ -39%After 5 Years
Change In Property Value
£73,122
↗ 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 | £10,526 | £10,576 | £10,617 | £10,659 | £10,702 | £53,081 |
| Profit Before Tax | £-10,526 | £-10,576 | £-10,617 | £-10,659 | £-10,702 | £-53,081 |
| Profit After Tax | £-10,526 | £-10,576 | £-10,617 | £-10,659 | £-10,702 | £-53,081 |
| Change In Property Value | £7,950 | £13,648 | £17,196 | £18,228 | £16,101 | £73,122 |
| Net Return | £-2,576 | £3,071 | £6,578 | £7,568 | £5,399 | £20,041 |
| Return From Rental Income (%) | -8% | -8% | -8% | -8% | -8% | -39% |
| Total Net Return (%) | -2% | 2% | 5% | 6% | 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