Flat
KT17
1 bed
1 bath
East Street, Epsom KT17
Initial Investment
£120,200First YearProfit From Rental Income
£24,060
↗ 20%After 5 Years
Change In Property Value
£47,665
↗ 20%After 5 Years
Return On Investment
60%
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 | £18,624 | £18,996 | £19,471 | £19,958 | £20,457 | £97,507 |
| Total Expenses | £13,384 | £13,468 | £13,558 | £13,651 | £13,743 | £67,804 |
| Profit Before Tax | £5,240 | £5,529 | £5,913 | £6,308 | £6,714 | £29,703 |
| Profit After Tax | £4,244 | £4,478 | £4,790 | £5,109 | £5,438 | £24,060 |
| Change In Property Value | £4,800 | £4,896 | £9,988 | £12,984 | £14,997 | £47,665 |
| Net Return | £9,044 | £9,374 | £14,778 | £18,093 | £20,435 | £71,724 |
| Return From Rental Income (%) | 4% | 4% | 4% | 4% | 5% | 20% |
| Total Net Return (%) | 8% | 8% | 12% | 15% | 17% | 60% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change