Flat
KT19
1 bed
1 bath
Vernon Close, Servalan Court KT19
Initial Investment
£122,875First YearProfit From Rental Income
£-49,864
↘ -41%After 5 Years
Change In Property Value
£67,603
↗ 28%After 5 Years
Return On Investment
14%
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 | £9,883 | £9,933 | £9,974 | £10,016 | £10,058 | £49,864 |
| Profit Before Tax | £-9,883 | £-9,933 | £-9,974 | £-10,016 | £-10,058 | £-49,864 |
| Profit After Tax | £-9,883 | £-9,933 | £-9,974 | £-10,016 | £-10,058 | £-49,864 |
| Change In Property Value | £7,350 | £12,618 | £15,898 | £16,852 | £14,886 | £67,603 |
| Net Return | £-2,533 | £2,685 | £5,924 | £6,836 | £4,828 | £17,740 |
| Return From Rental Income (%) | -8% | -8% | -8% | -8% | -8% | -41% |
| Total Net Return (%) | -2% | 2% | 5% | 6% | 4% | 14% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change