Flat
KT17
1 bed
1 bath
Yeomanry Close, Epsom KT17
Initial Investment
£98,800First YearProfit From Rental Income
£18,625
↗ 19%After 5 Years
Change In Property Value
£39,721
↗ 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 | £15,516 | £15,826 | £16,222 | £16,628 | £17,043 | £81,235 |
| Total Expenses | £11,487 | £11,564 | £11,646 | £11,731 | £11,815 | £58,242 |
| Profit Before Tax | £4,029 | £4,263 | £4,576 | £4,897 | £5,228 | £22,993 |
| Profit After Tax | £3,264 | £3,453 | £3,706 | £3,967 | £4,235 | £18,625 |
| Change In Property Value | £4,000 | £4,080 | £8,323 | £10,820 | £12,497 | £39,721 |
| Net Return | £7,264 | £7,533 | £12,030 | £14,787 | £16,732 | £58,345 |
| Return From Rental Income (%) | 3% | 3% | 4% | 4% | 4% | 19% |
| 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