Flat
KT19
1 bed
1 bath
Longland Place, Epsom KT19
Initial Investment
£57,160First YearProfit From Rental Income
£-29,272
↘ -51%After 5 Years
Change In Property Value
£32,284
↗ 28%After 5 Years
Return On Investment
5%
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 | £5,764 | £5,814 | £5,855 | £5,897 | £5,940 | £29,272 |
| Profit Before Tax | £-5,764 | £-5,814 | £-5,855 | £-5,897 | £-5,940 | £-29,272 |
| Profit After Tax | £-5,764 | £-5,814 | £-5,855 | £-5,897 | £-5,940 | £-29,272 |
| Change In Property Value | £3,510 | £6,026 | £7,592 | £8,048 | £7,109 | £32,284 |
| Net Return | £-2,254 | £211 | £1,737 | £2,150 | £1,169 | £3,012 |
| Return From Rental Income (%) | -10% | -10% | -10% | -10% | -10% | -51% |
| Total Net Return (%) | -4% | 0% | 3% | 4% | 2% | 5% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change