Flat
KT19
2 beds
1 bath
Hartford Road, Epsom KT19
Initial Investment
£180,162First YearProfit From Rental Income
£-75,897
↘ -42%After 5 Years
Change In Property Value
£65,529
↗ 20%After 5 Years
Return On Investment
-6%
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 | £15,091 | £15,137 | £15,180 | £15,224 | £15,266 | £75,897 |
| Profit Before Tax | £-15,091 | £-15,137 | £-15,180 | £-15,224 | £-15,266 | £-75,897 |
| Profit After Tax | £-15,091 | £-15,137 | £-15,180 | £-15,224 | £-15,266 | £-75,897 |
| Change In Property Value | £6,599 | £6,731 | £13,731 | £17,851 | £20,617 | £65,529 |
| Net Return | £-8,492 | £-8,406 | £-1,449 | £2,627 | £5,351 | £-10,368 |
| Return From Rental Income (%) | -8% | -8% | -8% | -8% | -8% | -42% |
| Total Net Return (%) | -5% | -5% | -1% | 1% | 3% | -6% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change