Terraced
KT11
2 beds
1 bath
Anyards Road, Cobham KT11
Initial Investment
£420,049First YearProfit From Rental Income
£-131,555
↘ -31%After 5 Years
Change In Property Value
£129,092
↗ 20%After 5 Years
Return On Investment
-1%
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 | £26,289 | £26,300 | £26,311 | £26,322 | £26,333 | £131,555 |
| Profit Before Tax | £-26,289 | £-26,300 | £-26,311 | £-26,322 | £-26,333 | £-131,555 |
| Profit After Tax | £-26,289 | £-26,300 | £-26,311 | £-26,322 | £-26,333 | £-131,555 |
| Change In Property Value | £13,000 | £13,260 | £27,050 | £35,166 | £40,616 | £129,092 |
| Net Return | £-13,289 | £-13,040 | £739 | £8,844 | £14,284 | £-2,462 |
| Return From Rental Income (%) | -6% | -6% | -6% | -6% | -6% | -31% |
| Total Net Return (%) | -3% | -3% | 0% | 2% | 3% | -1% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change