Flat
KT17
1 bed
1 bath
East Street, Epsom KT17
Initial Investment
£90,775First YearProfit From Rental Income
£16,592
↗ 18%After 5 Years
Change In Property Value
£36,742
↗ 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 | £14,352 | £14,639 | £15,005 | £15,380 | £15,765 | £75,141 |
| Total Expenses | £10,775 | £10,850 | £10,929 | £11,011 | £11,092 | £54,657 |
| Profit Before Tax | £3,577 | £3,789 | £4,076 | £4,369 | £4,673 | £20,484 |
| Profit After Tax | £2,897 | £3,069 | £3,301 | £3,539 | £3,785 | £16,592 |
| Change In Property Value | £3,700 | £3,774 | £7,699 | £10,009 | £11,560 | £36,742 |
| Net Return | £6,597 | £6,843 | £11,000 | £13,548 | £15,345 | £53,334 |
| 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