Detached
KT19
2 beds
1 bath
Newbury Gardens, Epsom KT19
Initial Investment
£408,724First YearProfit From Rental Income
£-128,579
↘ -31%After 5 Years
Change In Property Value
£126,113
↗ 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 | £25,694 | £25,705 | £25,716 | £25,727 | £25,737 | £128,579 |
| Profit Before Tax | £-25,694 | £-25,705 | £-25,716 | £-25,727 | £-25,737 | £-128,579 |
| Profit After Tax | £-25,694 | £-25,705 | £-25,716 | £-25,727 | £-25,737 | £-128,579 |
| Change In Property Value | £12,700 | £12,954 | £26,426 | £34,354 | £39,679 | £126,113 |
| Net Return | £-12,994 | £-12,751 | £710 | £8,627 | £13,941 | £-2,466 |
| Return From Rental Income (%) | -6% | -6% | -6% | -6% | -6% | -31% |
| Total Net Return (%) | -3% | -3% | 0% | 2% | 3% | -1% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change