Flat
KT19
2 beds
1 bath
Westcote Road, Epsom KT19
Initial Investment
£159,550First YearProfit From Rental Income
£-58,712
↘ -37%After 5 Years
Change In Property Value
£82,780
↗ 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 | £11,653 | £11,703 | £11,744 | £11,785 | £11,828 | £58,712 |
| Profit Before Tax | £-11,653 | £-11,703 | £-11,744 | £-11,785 | £-11,828 | £-58,712 |
| Profit After Tax | £-11,653 | £-11,703 | £-11,744 | £-11,785 | £-11,828 | £-58,712 |
| Change In Property Value | £9,000 | £15,450 | £19,467 | £20,635 | £18,228 | £82,780 |
| Net Return | £-2,653 | £3,748 | £7,724 | £8,850 | £6,400 | £24,068 |
| Return From Rental Income (%) | -7% | -7% | -7% | -7% | -7% | -37% |
| 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