Flat
KT19
2 beds
1 bath
Collier Close, Epsom KT19
Initial Investment
£198,449First YearProfit From Rental Income
£-67,560
↘ -34%After 5 Years
Change In Property Value
£97,956
↗ 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 | £13,422 | £13,472 | £13,513 | £13,555 | £13,598 | £67,560 |
| Profit Before Tax | £-13,422 | £-13,472 | £-13,513 | £-13,555 | £-13,598 | £-67,560 |
| Profit After Tax | £-13,422 | £-13,472 | £-13,513 | £-13,555 | £-13,598 | £-67,560 |
| Change In Property Value | £10,650 | £18,283 | £23,036 | £24,418 | £21,569 | £97,956 |
| Net Return | £-2,772 | £4,810 | £9,523 | £10,863 | £7,972 | £30,396 |
| Return From Rental Income (%) | -7% | -7% | -7% | -7% | -7% | -34% |
| Total Net Return (%) | -1% | 2% | 5% | 5% | 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