Flat
KT19
1 bed
1 bath
Vernon Close, Servalan Court KT19
Initial Investment
£122,875First YearProfit From Rental Income
£-59,045
↘ -48%After 5 Years
Change In Property Value
£48,658
↗ 20%After 5 Years
Return On Investment
-8%
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 | £11,720 | £11,766 | £11,809 | £11,853 | £11,896 | £59,045 |
| Profit Before Tax | £-11,720 | £-11,766 | £-11,809 | £-11,853 | £-11,896 | £-59,045 |
| Profit After Tax | £-11,720 | £-11,766 | £-11,809 | £-11,853 | £-11,896 | £-59,045 |
| Change In Property Value | £4,900 | £4,998 | £10,196 | £13,255 | £15,309 | £48,658 |
| Net Return | £-6,820 | £-6,768 | £-1,613 | £1,401 | £3,413 | £-10,387 |
| Return From Rental Income (%) | -10% | -10% | -10% | -10% | -10% | -48% |
| Total Net Return (%) | -6% | -6% | -1% | 1% | 3% | -8% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change