Flat
KT19
2 beds
2 baths
Gainsborough Court, Kingston Road, Stoneleigh KT19
Initial Investment
£132,350First YearProfit From Rental Income
£-52,277
↘ -39%After 5 Years
Change In Property Value
£71,742
↗ 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 | £10,366 | £10,416 | £10,457 | £10,498 | £10,541 | £52,277 |
| Profit Before Tax | £-10,366 | £-10,416 | £-10,457 | £-10,498 | £-10,541 | £-52,277 |
| Profit After Tax | £-10,366 | £-10,416 | £-10,457 | £-10,498 | £-10,541 | £-52,277 |
| Change In Property Value | £7,800 | £13,390 | £16,871 | £17,884 | £15,797 | £71,742 |
| Net Return | £-2,566 | £2,975 | £6,415 | £7,385 | £5,256 | £19,466 |
| Return From Rental Income (%) | -8% | -8% | -8% | -8% | -8% | -39% |
| Total Net Return (%) | -2% | 2% | 5% | 6% | 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