Flat
KT17
1 bed
1 bath
Badgers Court, Epsom KT17
Initial Investment
£83,100First YearProfit From Rental Income
£14,560
↗ 18%After 5 Years
Change In Property Value
£33,763
↗ 20%After 5 Years
Return On Investment
58%
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 | £13,188 | £13,452 | £13,788 | £14,133 | £14,486 | £69,047 |
| Total Expenses | £10,064 | £10,136 | £10,213 | £10,291 | £10,369 | £51,072 |
| Profit Before Tax | £3,124 | £3,316 | £3,576 | £3,842 | £4,117 | £17,975 |
| Profit After Tax | £2,531 | £2,686 | £2,896 | £3,112 | £3,335 | £14,560 |
| Change In Property Value | £3,400 | £3,468 | £7,075 | £9,197 | £10,623 | £33,763 |
| Net Return | £5,931 | £6,154 | £9,971 | £12,309 | £13,958 | £48,322 |
| Return From Rental Income (%) | 3% | 3% | 3% | 4% | 4% | 18% |
| Total Net Return (%) | 7% | 7% | 12% | 15% | 17% | 58% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change