Flat
KT19
1 bed
1 bath
Tealing Drive, Epsom KT19
Initial Investment
£145,915First YearProfit From Rental Income
£-65,978
↘ -45%After 5 Years
Change In Property Value
£55,599
↗ 20%After 5 Years
Return On Investment
-7%
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 | £13,107 | £13,153 | £13,196 | £13,240 | £13,282 | £65,978 |
| Profit Before Tax | £-13,107 | £-13,153 | £-13,196 | £-13,240 | £-13,282 | £-65,978 |
| Profit After Tax | £-13,107 | £-13,153 | £-13,196 | £-13,240 | £-13,282 | £-65,978 |
| Change In Property Value | £5,599 | £5,711 | £11,650 | £15,146 | £17,493 | £55,599 |
| Net Return | £-7,508 | £-7,442 | £-1,546 | £1,906 | £4,211 | £-10,379 |
| Return From Rental Income (%) | -9% | -9% | -9% | -9% | -9% | -45% |
| Total Net Return (%) | -5% | -5% | -1% | 1% | 3% | -7% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change