Flat
KT19
1 bed
1 bath
Waterloo Road, Epsom KT19
Initial Investment
£117,525First YearProfit From Rental Income
£-48,255
↘ -41%After 5 Years
Change In Property Value
£64,844
↗ 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 | £9,561 | £9,611 | £9,652 | £9,694 | £9,737 | £48,255 |
| Profit Before Tax | £-9,561 | £-9,611 | £-9,652 | £-9,694 | £-9,737 | £-48,255 |
| Profit After Tax | £-9,561 | £-9,611 | £-9,652 | £-9,694 | £-9,737 | £-48,255 |
| Change In Property Value | £7,050 | £12,103 | £15,249 | £16,164 | £14,278 | £64,844 |
| Net Return | £-2,511 | £2,491 | £5,597 | £6,470 | £4,542 | £16,589 |
| 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