Semi Detached KT18 2 beds 1 bath

Woodcote Road, Epsom KT18

KT18

Initial Investment

First Year

£213,049First Year

Profit From Rental Income

After 5 Years

£23,505

↗ 11%After 5 Years

Change In Property Value

After 5 Years

£74,476

↗ 20%After 5 Years

Return On Investment

46%

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	£22,500	£22,950	£23,524	£24,112	£24,715	£117,800
Total Expenses	£17,628	£17,685	£17,753	£17,823	£17,893	£88,781
Profit Before Tax	£4,872	£5,265	£5,771	£6,289	£6,821	£29,019
Profit After Tax	£3,946	£4,265	£4,675	£5,094	£5,525	£23,505
Change In Property Value	£7,500	£7,650	£15,606	£20,288	£23,432	£74,476
Net Return	£11,446	£11,915	£20,281	£25,382	£28,958	£97,981
Return From Rental Income (%)	2%	2%	2%	2%	3%	11%
Total Net Return (%)	5%	6%	10%	12%	14%	46%

Expense Distribution

Yearly Profit Before & After Tax

Net Return Over 5 Years

This is for information only, not legal or financial advice; estimates are subject to change