Flat
KT19
2 beds
1 bath
Hook Road, Epsom KT19
Initial Investment
£216,699First YearProfit From Rental Income
£-85,826
↘ -40%After 5 Years
Change In Property Value
£75,469
↗ 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 | £17,077 | £17,123 | £17,165 | £17,209 | £17,252 | £85,826 |
| Profit Before Tax | £-17,077 | £-17,123 | £-17,165 | £-17,209 | £-17,252 | £-85,826 |
| Profit After Tax | £-17,077 | £-17,123 | £-17,165 | £-17,209 | £-17,252 | £-85,826 |
| Change In Property Value | £7,600 | £7,752 | £15,814 | £20,558 | £23,745 | £75,469 |
| Net Return | £-9,477 | £-9,371 | £-1,351 | £3,349 | £6,493 | £-10,357 |
| Return From Rental Income (%) | -8% | -8% | -8% | -8% | -8% | -40% |
| Total Net Return (%) | -4% | -4% | -1% | 2% | 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