Flat
KT17
1 bed
1 bath
East Street, Epsom KT17
Initial Investment
£90,775First YearProfit From Rental Income
£-47,143
↘ -52%After 5 Years
Change In Property Value
£36,742
↗ 20%After 5 Years
Return On Investment
-11%
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 | £9,340 | £9,386 | £9,429 | £9,473 | £9,515 | £47,143 |
| Profit Before Tax | £-9,340 | £-9,386 | £-9,429 | £-9,473 | £-9,515 | £-47,143 |
| Profit After Tax | £-9,340 | £-9,386 | £-9,429 | £-9,473 | £-9,515 | £-47,143 |
| Change In Property Value | £3,700 | £3,774 | £7,699 | £10,009 | £11,560 | £36,742 |
| Net Return | £-5,640 | £-5,612 | £-1,730 | £536 | £2,045 | £-10,401 |
| Return From Rental Income (%) | -10% | -10% | -10% | -10% | -10% | -52% |
| Total Net Return (%) | -6% | -6% | -2% | 1% | 2% | -11% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change