Flat
KT19
2 beds
1 bath
Hook Road, Epsom KT19
Initial Investment
£209,399First YearProfit From Rental Income
£-69,973
↘ -33%After 5 Years
Change In Property Value
£102,095
↗ 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 | £13,905 | £13,955 | £13,996 | £14,038 | £14,080 | £69,973 |
| Profit Before Tax | £-13,905 | £-13,955 | £-13,996 | £-14,038 | £-14,080 | £-69,973 |
| Profit After Tax | £-13,905 | £-13,955 | £-13,996 | £-14,038 | £-14,080 | £-69,973 |
| Change In Property Value | £11,100 | £19,055 | £24,009 | £25,450 | £22,481 | £102,095 |
| Net Return | £-2,805 | £5,100 | £10,014 | £11,412 | £8,400 | £32,122 |
| Return From Rental Income (%) | -7% | -7% | -7% | -7% | -7% | -33% |
| 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