Terraced
KT17
3 beds
1 bath
Middle Lane, Epsom KT17
Initial Investment
£272,824First YearProfit From Rental Income
£-75,810
↘ -28%After 5 Years
Change In Property Value
£125,549
↗ 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 | £15,140 | £15,152 | £15,162 | £15,173 | £15,183 | £75,810 |
| Profit Before Tax | £-15,140 | £-15,152 | £-15,162 | £-15,173 | £-15,183 | £-75,810 |
| Profit After Tax | £-15,140 | £-15,152 | £-15,162 | £-15,173 | £-15,183 | £-75,810 |
| Change In Property Value | £13,650 | £23,433 | £29,525 | £31,296 | £27,645 | £125,549 |
| Net Return | £-1,490 | £8,280 | £14,363 | £16,124 | £12,462 | £49,739 |
| Return From Rental Income (%) | -6% | -6% | -6% | -6% | -6% | -28% |
| Total Net Return (%) | -1% | 3% | 5% | 6% | 5% | 18% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change