Terraced
KT17
3 beds
1 bath
Middle Lane, Epsom KT17
Initial Investment
£272,824First YearProfit From Rental Income
£-92,871
↘ -34%After 5 Years
Change In Property Value
£90,364
↗ 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 | £18,552 | £18,564 | £18,574 | £18,585 | £18,596 | £92,871 |
| Profit Before Tax | £-18,552 | £-18,564 | £-18,574 | £-18,585 | £-18,596 | £-92,871 |
| Profit After Tax | £-18,552 | £-18,564 | £-18,574 | £-18,585 | £-18,596 | £-92,871 |
| Change In Property Value | £9,100 | £9,282 | £18,935 | £24,616 | £28,431 | £90,364 |
| Net Return | £-9,452 | £-9,282 | £361 | £6,031 | £9,835 | £-2,507 |
| Return From Rental Income (%) | -7% | -7% | -7% | -7% | -7% | -34% |
| 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