Semi Detached
KT19
2 beds
1 bath
Lower Court Road, Epsom KT19
Initial Investment
£291,699First YearProfit From Rental Income
£-97,831
↘ -34%After 5 Years
Change In Property Value
£95,330
↗ 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 | £19,544 | £19,556 | £19,566 | £19,577 | £19,588 | £97,831 |
| Profit Before Tax | £-19,544 | £-19,556 | £-19,566 | £-19,577 | £-19,588 | £-97,831 |
| Profit After Tax | £-19,544 | £-19,556 | £-19,566 | £-19,577 | £-19,588 | £-97,831 |
| Change In Property Value | £9,600 | £9,792 | £19,976 | £25,968 | £29,993 | £95,330 |
| Net Return | £-9,944 | £-9,764 | £409 | £6,391 | £10,406 | £-2,501 |
| Return From Rental Income (%) | -7% | -7% | -7% | -7% | -7% | -34% |
| 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