Flat
KT24
5 beds
3 baths
Honeysuckle Bottom, East Horsley, Leatherhead, Surrey KT24
Initial Investment
£644,549First YearProfit From Rental Income
£-160,867
↘ -25%After 5 Years
Change In Property Value
£257,996
↗ 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 | £32,084 | £32,134 | £32,175 | £32,216 | £32,259 | £160,867 |
| Profit Before Tax | £-32,084 | £-32,134 | £-32,175 | £-32,216 | £-32,259 | £-160,867 |
| Profit After Tax | £-32,084 | £-32,134 | £-32,175 | £-32,216 | £-32,259 | £-160,867 |
| Change In Property Value | £28,050 | £48,153 | £60,672 | £64,312 | £56,809 | £257,996 |
| Net Return | £-4,034 | £16,019 | £28,498 | £32,096 | £24,550 | £97,129 |
| Return From Rental Income (%) | -5% | -5% | -5% | -5% | -5% | -25% |
| Total Net Return (%) | -1% | 2% | 4% | 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