Flat
KT17
1 bed
1 bath
Badgers Court, Epsom KT17
Initial Investment
£101,475First YearProfit From Rental Income
£-51,110
↘ -50%After 5 Years
Change In Property Value
£40,714
↗ 20%After 5 Years
Return On Investment
-10%
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 | £10,133 | £10,179 | £10,222 | £10,266 | £10,309 | £51,110 |
| Profit Before Tax | £-10,133 | £-10,179 | £-10,222 | £-10,266 | £-10,309 | £-51,110 |
| Profit After Tax | £-10,133 | £-10,179 | £-10,222 | £-10,266 | £-10,309 | £-51,110 |
| Change In Property Value | £4,100 | £4,182 | £8,531 | £11,091 | £12,810 | £40,714 |
| Net Return | £-6,033 | £-5,997 | £-1,691 | £824 | £2,501 | £-10,396 |
| Return From Rental Income (%) | -10% | -10% | -10% | -10% | -10% | -50% |
| Total Net Return (%) | -6% | -6% | -2% | 1% | 2% | -10% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change