Terraced
KT20
2 beds
2 baths
Walton Street, Walton On The Hill, Tadworth KT20
Initial Investment
£287,924First YearProfit From Rental Income
£-96,839
↘ -34%After 5 Years
Change In Property Value
£94,337
↗ 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 | £19,346 | £19,357 | £19,368 | £19,379 | £19,389 | £96,839 |
| Profit Before Tax | £-19,346 | £-19,357 | £-19,368 | £-19,379 | £-19,389 | £-96,839 |
| Profit After Tax | £-19,346 | £-19,357 | £-19,368 | £-19,379 | £-19,389 | £-96,839 |
| Change In Property Value | £9,500 | £9,690 | £19,768 | £25,698 | £29,681 | £94,337 |
| Net Return | £-9,846 | £-9,667 | £400 | £6,319 | £10,292 | £-2,502 |
| 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