Semi Detached
KT19
2 beds
1 bath
Scott Close, Epsom KT19
Initial Investment
£306,799First YearProfit From Rental Income
£-101,798
↘ -33%After 5 Years
Change In Property Value
£99,302
↗ 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 | £20,338 | £20,349 | £20,360 | £20,371 | £20,381 | £101,798 |
| Profit Before Tax | £-20,338 | £-20,349 | £-20,360 | £-20,371 | £-20,381 | £-101,798 |
| Profit After Tax | £-20,338 | £-20,349 | £-20,360 | £-20,371 | £-20,381 | £-101,798 |
| Change In Property Value | £10,000 | £10,200 | £20,808 | £27,050 | £31,243 | £99,302 |
| Net Return | £-10,338 | £-10,149 | £448 | £6,680 | £10,862 | £-2,497 |
| Return From Rental Income (%) | -7% | -7% | -7% | -7% | -7% | -33% |
| Total Net Return (%) | -3% | -3% | 0% | 2% | 4% | -1% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change