Flat
KT17
2 beds
1 bath
Ewell By Pass, Ewell Village KT17
Initial Investment
£205,749First YearProfit From Rental Income
£41,027
↗ 20%After 5 Years
Change In Property Value
£72,490
↗ 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 | £28,332 | £28,899 | £29,621 | £30,362 | £31,121 | £148,334 |
| Total Expenses | £19,315 | £19,417 | £19,532 | £19,650 | £19,769 | £97,684 |
| Profit Before Tax | £9,017 | £9,481 | £10,089 | £10,711 | £11,352 | £50,651 |
| Profit After Tax | £7,304 | £7,680 | £8,172 | £8,676 | £9,195 | £41,027 |
| Change In Property Value | £7,300 | £7,446 | £15,190 | £19,747 | £22,808 | £72,490 |
| Net Return | £14,604 | £15,126 | £23,362 | £28,423 | £32,002 | £113,517 |
| Return From Rental Income (%) | 4% | 4% | 4% | 4% | 4% | 20% |
| Total Net Return (%) | 7% | 7% | 11% | 14% | 16% | 55% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change