Flat
KT17
2 beds
2 baths
Ceres Crescent, Epsom KT17
Initial Investment
£213,049First YearProfit From Rental Income
£42,351
↗ 20%After 5 Years
Change In Property Value
£74,476
↗ 20%After 5 Years
Return On Investment
55%
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 | £29,100 | £29,682 | £30,424 | £31,185 | £31,964 | £152,355 |
| Total Expenses | £19,788 | £19,892 | £20,009 | £20,129 | £20,250 | £100,069 |
| Profit Before Tax | £9,312 | £9,790 | £10,415 | £11,055 | £11,714 | £52,286 |
| Profit After Tax | £7,543 | £7,930 | £8,436 | £8,955 | £9,489 | £42,351 |
| Change In Property Value | £7,500 | £7,650 | £15,606 | £20,288 | £23,432 | £74,476 |
| Net Return | £15,043 | £15,580 | £24,042 | £29,243 | £32,921 | £116,828 |
| Return From Rental Income (%) | 4% | 4% | 4% | 4% | 4% | 20% |
| Total Net Return (%) | 7% | 7% | 11% | 14% | 15% | 55% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change