Semi Detached
KT19
2 beds
1 bath
Lower Court Road, Epsom KT19
Initial Investment
£291,699First YearProfit From Rental Income
£-79,832
↘ -27%After 5 Years
Change In Property Value
£132,447
↗ 28%After 5 Years
Return On Investment
18%
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 | £15,944 | £15,957 | £15,967 | £15,977 | £15,988 | £79,832 |
| Profit Before Tax | £-15,944 | £-15,957 | £-15,967 | £-15,977 | £-15,988 | £-79,832 |
| Profit After Tax | £-15,944 | £-15,957 | £-15,967 | £-15,977 | £-15,988 | £-79,832 |
| Change In Property Value | £14,400 | £24,720 | £31,147 | £33,016 | £29,164 | £132,447 |
| Net Return | £-1,544 | £8,764 | £15,180 | £17,039 | £13,176 | £52,615 |
| Return From Rental Income (%) | -5% | -5% | -5% | -5% | -5% | -27% |
| Total Net Return (%) | -1% | 3% | 5% | 6% | 5% | 18% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change