Semi Detached
KT12
2 beds
1 bath
Sunbury Lane, Walton-On-Thames KT12
Initial Investment
£329,449First YearProfit From Rental Income
£-107,750
↘ -33%After 5 Years
Change In Property Value
£105,260
↗ 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 | £21,528 | £21,539 | £21,550 | £21,561 | £21,572 | £107,750 |
| Profit Before Tax | £-21,528 | £-21,539 | £-21,550 | £-21,561 | £-21,572 | £-107,750 |
| Profit After Tax | £-21,528 | £-21,539 | £-21,550 | £-21,561 | £-21,572 | £-107,750 |
| Change In Property Value | £10,600 | £10,812 | £22,056 | £28,673 | £33,118 | £105,260 |
| Net Return | £-10,928 | £-10,727 | £506 | £7,112 | £11,546 | £-2,490 |
| Return From Rental Income (%) | -7% | -7% | -7% | -7% | -7% | -33% |
| Total Net Return (%) | -3% | -3% | 0% | 2% | 4% | -1% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change