Flat
KT17
1 bed
1 bath
Alexandra Road, Epsom KT17
Initial Investment
£145,950First YearProfit From Rental Income
£29,495
↗ 20%After 5 Years
Change In Property Value
£55,609
↗ 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 | £21,732 | £22,167 | £22,721 | £23,289 | £23,871 | £113,779 |
| Total Expenses | £15,282 | £15,372 | £15,470 | £15,571 | £15,672 | £77,366 |
| Profit Before Tax | £6,450 | £6,795 | £7,251 | £7,718 | £8,199 | £36,413 |
| Profit After Tax | £5,224 | £5,504 | £5,873 | £6,252 | £6,642 | £29,495 |
| Change In Property Value | £5,600 | £5,712 | £11,652 | £15,148 | £17,496 | £55,609 |
| Net Return | £10,824 | £11,216 | £17,526 | £21,400 | £24,138 | £85,104 |
| Return From Rental Income (%) | 4% | 4% | 4% | 4% | 5% | 20% |
| Total Net Return (%) | 7% | 8% | 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