Flat
KT17
1 bed
1 bath
Lynton Court, Epsom KT17
Initial Investment
£88,100First YearProfit From Rental Income
£-46,151
↘ -52%After 5 Years
Change In Property Value
£35,749
↗ 20%After 5 Years
Return On Investment
-12%
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 | £9,142 | £9,188 | £9,230 | £9,274 | £9,317 | £46,151 |
| Profit Before Tax | £-9,142 | £-9,188 | £-9,230 | £-9,274 | £-9,317 | £-46,151 |
| Profit After Tax | £-9,142 | £-9,188 | £-9,230 | £-9,274 | £-9,317 | £-46,151 |
| Change In Property Value | £3,600 | £3,672 | £7,491 | £9,738 | £11,248 | £35,749 |
| Net Return | £-5,542 | £-5,516 | £-1,740 | £464 | £1,931 | £-10,402 |
| Return From Rental Income (%) | -10% | -10% | -10% | -11% | -11% | -52% |
| Total Net Return (%) | -6% | -6% | -2% | 1% | 2% | -12% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change