Flat
KT17
2 beds
1 bath
Wimborne Close, Epsom KT17
Initial Investment
£227,649First YearProfit From Rental Income
£45,092
↗ 20%After 5 Years
Change In Property Value
£78,448
↗ 20%After 5 Years
Return On Investment
54%
Analysis
Swipe horizontally to view all years. Row labels stay visible.
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £30,660 | £31,273 | £32,055 | £32,856 | £33,678 | £160,522 |
| Total Expenses | £20,738 | £20,845 | £20,966 | £21,090 | £21,215 | £104,854 |
| Profit Before Tax | £9,922 | £10,428 | £11,089 | £11,766 | £12,463 | £55,669 |
| Profit After Tax | £8,037 | £8,447 | £8,982 | £9,531 | £10,095 | £45,092 |
| Change In Property Value | £7,900 | £8,058 | £16,438 | £21,370 | £24,682 | £78,448 |
| Net Return | £15,937 | £16,505 | £25,420 | £30,901 | £34,777 | £123,540 |
| Return From Rental Income (%) | 4% | 4% | 4% | 4% | 4% | 20% |
| Total Net Return (%) | 7% | 7% | 11% | 14% | 15% | 54% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change