Flat
KT17
2 beds
1 bath
Alexandra Road, Epsom KT17
Initial Investment
£166,350First YearProfit From Rental Income
£-60,321
↘ -36%After 5 Years
Change In Property Value
£85,539
↗ 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 | £11,974 | £12,024 | £12,065 | £12,107 | £12,150 | £60,321 |
| Profit Before Tax | £-11,974 | £-12,024 | £-12,065 | £-12,107 | £-12,150 | £-60,321 |
| Profit After Tax | £-11,974 | £-12,024 | £-12,065 | £-12,107 | £-12,150 | £-60,321 |
| Change In Property Value | £9,300 | £15,965 | £20,116 | £21,323 | £18,835 | £85,539 |
| Net Return | £-2,674 | £3,941 | £8,051 | £9,216 | £6,685 | £25,218 |
| Return From Rental Income (%) | -7% | -7% | -7% | -7% | -7% | -36% |
| 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