Terraced
KT17
2 beds
1 bath
Beaconsfield Place, Epsom KT17
Initial Investment
£325,674First YearProfit From Rental Income
£-87,072
↘ -27%After 5 Years
Change In Property Value
£144,864
↗ 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 | £17,392 | £17,404 | £17,415 | £17,425 | £17,436 | £87,072 |
| Profit Before Tax | £-17,392 | £-17,404 | £-17,415 | £-17,425 | £-17,436 | £-87,072 |
| Profit After Tax | £-17,392 | £-17,404 | £-17,415 | £-17,425 | £-17,436 | £-87,072 |
| Change In Property Value | £15,750 | £27,038 | £34,067 | £36,111 | £31,898 | £144,864 |
| Net Return | £-1,642 | £9,633 | £16,653 | £18,686 | £14,463 | £57,793 |
| Return From Rental Income (%) | -5% | -5% | -5% | -5% | -5% | -27% |
| Total Net Return (%) | -1% | 3% | 5% | 6% | 4% | 18% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change