Flat
KT17
2 beds
1 bath
Alexandra Road, Epsom KT17
Initial Investment
£176,549First YearProfit From Rental Income
£9,165
↗ 5%After 5 Years
Change In Property Value
£64,546
↗ 20%After 5 Years
Return On Investment
42%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £18,300 | £18,666 | £19,133 | £19,611 | £20,101 | £95,811 |
| Total Expenses | £16,724 | £16,807 | £16,897 | £16,988 | £17,080 | £84,496 |
| Profit Before Tax | £1,576 | £1,859 | £2,236 | £2,623 | £3,021 | £11,315 |
| Profit After Tax | £1,276 | £1,506 | £1,811 | £2,124 | £2,447 | £9,165 |
| Change In Property Value | £6,500 | £6,630 | £13,525 | £17,583 | £20,308 | £64,546 |
| Net Return | £7,776 | £8,136 | £15,336 | £19,707 | £22,755 | £73,711 |
| Return From Rental Income (%) | 1% | 1% | 1% | 1% | 1% | 5% |
| Total Net Return (%) | 4% | 5% | 9% | 11% | 13% | 42% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change