Flat
KT17
2 beds
2 baths
Capitol Square, Church Street, Epsom KT17
Initial Investment
£132,350First YearProfit From Rental Income
£-62,021
↘ -47%After 5 Years
Change In Property Value
£51,637
↗ 20%After 5 Years
Return On Investment
-8%
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 | £12,316 | £12,362 | £12,404 | £12,448 | £12,491 | £62,021 |
| Profit Before Tax | £-12,316 | £-12,362 | £-12,404 | £-12,448 | £-12,491 | £-62,021 |
| Profit After Tax | £-12,316 | £-12,362 | £-12,404 | £-12,448 | £-12,491 | £-62,021 |
| Change In Property Value | £5,200 | £5,304 | £10,820 | £14,066 | £16,246 | £51,637 |
| Net Return | £-7,116 | £-7,058 | £-1,584 | £1,618 | £3,755 | £-10,384 |
| Return From Rental Income (%) | -9% | -9% | -9% | -9% | -9% | -47% |
| Total Net Return (%) | -5% | -5% | -1% | 1% | 3% | -8% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change