Flat
KT17
1 bed
1 bath
Badgers Court, Epsom KT17
Initial Investment
£78,100First YearProfit From Rental Income
£13,235
↗ 17%After 5 Years
Change In Property Value
£31,777
↗ 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 | £12,420 | £12,668 | £12,985 | £13,310 | £13,642 | £65,026 |
| Total Expenses | £9,590 | £9,661 | £9,735 | £9,812 | £9,888 | £48,686 |
| Profit Before Tax | £2,830 | £3,008 | £3,250 | £3,498 | £3,755 | £16,340 |
| Profit After Tax | £2,292 | £2,436 | £2,632 | £2,833 | £3,041 | £13,235 |
| Change In Property Value | £3,200 | £3,264 | £6,659 | £8,656 | £9,998 | £31,777 |
| Net Return | £5,492 | £5,700 | £9,291 | £11,489 | £13,039 | £45,012 |
| Return From Rental Income (%) | 3% | 3% | 3% | 4% | 4% | 17% |
| 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