Flat
KT17
1 bed
1 bath
Badgers Court, Epsom KT17
Initial Investment
£78,100First YearProfit From Rental Income
£-42,183
↘ -54%After 5 Years
Change In Property Value
£31,777
↗ 20%After 5 Years
Return On Investment
-13%
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 | £8,348 | £8,394 | £8,437 | £8,481 | £8,523 | £42,183 |
| Profit Before Tax | £-8,348 | £-8,394 | £-8,437 | £-8,481 | £-8,523 | £-42,183 |
| Profit After Tax | £-8,348 | £-8,394 | £-8,437 | £-8,481 | £-8,523 | £-42,183 |
| Change In Property Value | £3,200 | £3,264 | £6,659 | £8,656 | £9,998 | £31,777 |
| Net Return | £-5,148 | £-5,130 | £-1,778 | £175 | £1,474 | £-10,407 |
| Return From Rental Income (%) | -11% | -11% | -11% | -11% | -11% | -54% |
| Total Net Return (%) | -7% | -7% | -2% | 0% | 2% | -13% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change