Flat
KT17
1 bed
1 bath
Badgers Court, Epsom KT17
Initial Investment
£101,475First YearProfit From Rental Income
£19,333
↗ 19%After 5 Years
Change In Property Value
£40,714
↗ 20%After 5 Years
Return On Investment
59%
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 | £15,912 | £16,230 | £16,636 | £17,052 | £17,478 | £83,308 |
| Total Expenses | £11,725 | £11,802 | £11,886 | £11,971 | £12,057 | £59,441 |
| Profit Before Tax | £4,187 | £4,428 | £4,750 | £5,081 | £5,422 | £23,867 |
| Profit After Tax | £3,392 | £3,587 | £3,848 | £4,115 | £4,391 | £19,333 |
| Change In Property Value | £4,100 | £4,182 | £8,531 | £11,091 | £12,810 | £40,714 |
| Net Return | £7,492 | £7,769 | £12,379 | £15,206 | £17,201 | £60,046 |
| Return From Rental Income (%) | 3% | 4% | 4% | 4% | 4% | 19% |
| Total Net Return (%) | 7% | 8% | 12% | 15% | 17% | 59% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change