Flat
KT17
1 bed
1 bath
Lynton Court, Epsom KT17
Initial Investment
£88,100First YearProfit From Rental Income
£15,930
↗ 18%After 5 Years
Change In Property Value
£35,749
↗ 20%After 5 Years
Return On Investment
59%
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 | £13,968 | £14,247 | £14,604 | £14,969 | £15,343 | £73,130 |
| Total Expenses | £10,538 | £10,612 | £10,691 | £10,771 | £10,851 | £53,464 |
| Profit Before Tax | £3,430 | £3,635 | £3,913 | £4,197 | £4,492 | £19,667 |
| Profit After Tax | £2,778 | £2,944 | £3,169 | £3,400 | £3,638 | £15,930 |
| Change In Property Value | £3,600 | £3,672 | £7,491 | £9,738 | £11,248 | £35,749 |
| Net Return | £6,378 | £6,616 | £10,660 | £13,138 | £14,886 | £51,679 |
| Return From Rental Income (%) | 3% | 3% | 4% | 4% | 4% | 18% |
| Total Net Return (%) | 7% | 8% | 12% | 15% | 17% | 59% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change