Flat
KT19
2 beds
1 bath
Hartford Road, Epsom, Surrey. KT19
Initial Investment
£191,149First YearProfit From Rental Income
£-78,883
↘ -41%After 5 Years
Change In Property Value
£68,518
↗ 20%After 5 Years
Return On Investment
-5%
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 | £15,688 | £15,734 | £15,777 | £15,821 | £15,863 | £78,883 |
| Profit Before Tax | £-15,688 | £-15,734 | £-15,777 | £-15,821 | £-15,863 | £-78,883 |
| Profit After Tax | £-15,688 | £-15,734 | £-15,777 | £-15,821 | £-15,863 | £-78,883 |
| Change In Property Value | £6,900 | £7,038 | £14,358 | £18,665 | £21,558 | £68,518 |
| Net Return | £-8,788 | £-8,696 | £-1,419 | £2,844 | £5,694 | £-10,365 |
| Return From Rental Income (%) | -8% | -8% | -8% | -8% | -8% | -41% |
| Total Net Return (%) | -5% | -5% | -1% | 1% | 3% | -5% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change