Flat
KT17
1 bed
1 bath
Badgers Court, Epsom KT17
Initial Investment
£78,100First YearProfit From Rental Income
£-36,189
↘ -46%After 5 Years
Change In Property Value
£44,149
↗ 28%After 5 Years
Return On Investment
10%
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 | £7,148 | £7,198 | £7,239 | £7,281 | £7,323 | £36,189 |
| Profit Before Tax | £-7,148 | £-7,198 | £-7,239 | £-7,281 | £-7,323 | £-36,189 |
| Profit After Tax | £-7,148 | £-7,198 | £-7,239 | £-7,281 | £-7,323 | £-36,189 |
| Change In Property Value | £4,800 | £8,240 | £10,382 | £11,005 | £9,721 | £44,149 |
| Net Return | £-2,348 | £1,042 | £3,143 | £3,725 | £2,398 | £7,960 |
| Return From Rental Income (%) | -9% | -9% | -9% | -9% | -9% | -46% |
| Total Net Return (%) | -3% | 1% | 4% | 5% | 3% | 10% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change