Flat
KT17
3 beds
1 bath
St. Marys Close, Ewell KT17
Initial Investment
£220,349First YearProfit From Rental Income
£43,722
↗ 20%After 5 Years
Change In Property Value
£76,462
↗ 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 | £29,880 | £30,478 | £31,240 | £32,021 | £32,821 | £156,439 |
| Total Expenses | £20,263 | £20,369 | £20,488 | £20,610 | £20,732 | £102,462 |
| Profit Before Tax | £9,617 | £10,109 | £10,752 | £11,411 | £12,089 | £53,977 |
| Profit After Tax | £7,790 | £8,188 | £8,709 | £9,243 | £9,792 | £43,722 |
| Change In Property Value | £7,700 | £7,854 | £16,022 | £20,829 | £24,057 | £76,462 |
| Net Return | £15,490 | £16,042 | £24,731 | £30,072 | £33,849 | £120,184 |
| 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