Flat
KT17
1 bed
1 bath
Church Street, Epsom KT17
Initial Investment
£112,175First YearProfit From Rental Income
£22,027
↗ 20%After 5 Years
Change In Property Value
£44,686
↗ 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 | £17,460 | £17,809 | £18,254 | £18,711 | £19,179 | £91,413 |
| Total Expenses | £12,673 | £12,754 | £12,841 | £12,931 | £13,020 | £64,219 |
| Profit Before Tax | £4,787 | £5,055 | £5,413 | £5,780 | £6,158 | £27,194 |
| Profit After Tax | £3,878 | £4,095 | £4,385 | £4,682 | £4,988 | £22,027 |
| Change In Property Value | £4,500 | £4,590 | £9,364 | £12,173 | £14,059 | £44,686 |
| Net Return | £8,378 | £8,685 | £13,748 | £16,854 | £19,048 | £66,713 |
| Return From Rental Income (%) | 3% | 4% | 4% | 4% | 4% | 20% |
| 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