Flat
KT19
2 beds
1 bath
Hartford Road, Epsom, Surrey. KT19
Initial Investment
£191,149First YearProfit From Rental Income
£-65,951
↘ -35%After 5 Years
Change In Property Value
£95,197
↗ 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 | £13,100 | £13,150 | £13,191 | £13,233 | £13,276 | £65,951 |
| Profit Before Tax | £-13,100 | £-13,150 | £-13,191 | £-13,233 | £-13,276 | £-65,951 |
| Profit After Tax | £-13,100 | £-13,150 | £-13,191 | £-13,233 | £-13,276 | £-65,951 |
| Change In Property Value | £10,350 | £17,768 | £22,387 | £23,730 | £20,962 | £95,197 |
| Net Return | £-2,750 | £4,617 | £9,196 | £10,497 | £7,686 | £29,245 |
| Return From Rental Income (%) | -7% | -7% | -7% | -7% | -7% | -35% |
| 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