Terraced
KT20
3 beds
2 baths
Smithy Lane, Lower Kingswood, Tadworth KT20
Initial Investment
£257,724First YearProfit From Rental Income
£-72,593
↘ -28%After 5 Years
Change In Property Value
£120,030
↗ 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 | £14,496 | £14,509 | £14,519 | £14,529 | £14,540 | £72,593 |
| Profit Before Tax | £-14,496 | £-14,509 | £-14,519 | £-14,529 | £-14,540 | £-72,593 |
| Profit After Tax | £-14,496 | £-14,509 | £-14,519 | £-14,529 | £-14,540 | £-72,593 |
| Change In Property Value | £13,050 | £22,403 | £28,227 | £29,921 | £26,430 | £120,030 |
| Net Return | £-1,446 | £7,894 | £13,708 | £15,391 | £11,890 | £47,437 |
| Return From Rental Income (%) | -6% | -6% | -6% | -6% | -6% | -28% |
| 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