Flat
KT24
5 beds
3 baths
Honeysuckle Bottom, East Horsley, Leatherhead, Surrey KT24
Initial Investment
£644,549First YearProfit From Rental Income
£-195,924
↘ -30%After 5 Years
Change In Property Value
£185,694
↗ 20%After 5 Years
Return On Investment
-2%
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 | £39,096 | £39,142 | £39,185 | £39,229 | £39,272 | £195,924 |
| Profit Before Tax | £-39,096 | £-39,142 | £-39,185 | £-39,229 | £-39,272 | £-195,924 |
| Profit After Tax | £-39,096 | £-39,142 | £-39,185 | £-39,229 | £-39,272 | £-195,924 |
| Change In Property Value | £18,700 | £19,074 | £38,911 | £50,584 | £58,425 | £185,694 |
| Net Return | £-20,396 | £-20,068 | £-274 | £11,355 | £19,153 | £-10,230 |
| Return From Rental Income (%) | -6% | -6% | -6% | -6% | -6% | -30% |
| Total Net Return (%) | -3% | -3% | 0% | 2% | 3% | -2% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change