Flat
KT17
2 beds
1 bath
Winter Close, Epsom KT17
Initial Investment
£187,499First YearProfit From Rental Income
£-65,147
↘ -35%After 5 Years
Change In Property Value
£93,817
↗ 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 | £12,940 | £12,990 | £13,031 | £13,072 | £13,115 | £65,147 |
| Profit Before Tax | £-12,940 | £-12,990 | £-13,031 | £-13,072 | £-13,115 | £-65,147 |
| Profit After Tax | £-12,940 | £-12,990 | £-13,031 | £-13,072 | £-13,115 | £-65,147 |
| Change In Property Value | £10,200 | £17,510 | £22,063 | £23,386 | £20,658 | £93,817 |
| Net Return | £-2,740 | £4,521 | £9,032 | £10,314 | £7,543 | £28,670 |
| Return From Rental Income (%) | -7% | -7% | -7% | -7% | -7% | -35% |
| Total Net Return (%) | -1% | 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