Terraced
KT17
2 beds
1 bath
High Street, Ewell KT17
Initial Investment
£278,864First YearProfit From Rental Income
£-94,458
↘ -34%After 5 Years
Change In Property Value
£91,953
↗ 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 | £18,870 | £18,881 | £18,892 | £18,903 | £18,913 | £94,458 |
| Profit Before Tax | £-18,870 | £-18,881 | £-18,892 | £-18,903 | £-18,913 | £-94,458 |
| Profit After Tax | £-18,870 | £-18,881 | £-18,892 | £-18,903 | £-18,913 | £-94,458 |
| Change In Property Value | £9,260 | £9,445 | £19,268 | £25,049 | £28,931 | £91,953 |
| Net Return | £-9,610 | £-9,436 | £376 | £6,146 | £10,018 | £-2,505 |
| 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