Semi Detached
KT12
2 beds
1 bath
Back Green, Hersham, Walton-On-Thames, Surrey KT12
Initial Investment
£370,974First YearProfit From Rental Income
£-118,660
↘ -32%After 5 Years
Change In Property Value
£116,183
↗ 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 | £23,710 | £23,721 | £23,732 | £23,743 | £23,754 | £118,660 |
| Profit Before Tax | £-23,710 | £-23,721 | £-23,732 | £-23,743 | £-23,754 | £-118,660 |
| Profit After Tax | £-23,710 | £-23,721 | £-23,732 | £-23,743 | £-23,754 | £-118,660 |
| Change In Property Value | £11,700 | £11,934 | £24,345 | £31,649 | £36,555 | £116,183 |
| Net Return | £-12,010 | £-11,787 | £613 | £7,906 | £12,801 | £-2,477 |
| Return From Rental Income (%) | -6% | -6% | -6% | -6% | -6% | -32% |
| 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