Flat
RH8
0 beds
0 baths
Amy Road, Oxted, Surrey RH8
South East, England · RH8
View property listing
Initial Investment
£462,250First YearProfit From Rental Income
£121,781
↗ 26%After 5 Years
Change In Property Value
£221,220
↗ 17%After 5 Years
Return On Investment
74%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £79,296 | £80,485 | £81,693 | £83,735 | £85,828 | £411,038 |
| Total Expenses | £51,757 | £51,926 | £52,088 | £52,334 | £52,586 | £260,691 |
| Profit Before Tax | £27,539 | £28,559 | £29,605 | £31,401 | £33,243 | £150,347 |
| Profit After Tax | £22,307 | £23,133 | £23,980 | £25,435 | £26,927 | £121,781 |
| Change In Property Value | £13,000 | £39,390 | £54,096 | £63,292 | £51,442 | £221,220 |
| Net Return | £35,307 | £62,523 | £78,076 | £88,727 | £78,369 | £343,001 |
| Return From Rental Income (%) | 5% | 5% | 5% | 6% | 6% | 26% |
| Total Net Return (%) | 8% | 14% | 17% | 19% | 17% | 74% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change