Flat
KT18
1 bed
1 bath
Greenwood Court, Epsom KT18
Initial Investment
£68,200First YearProfit From Rental Income
£10,495
↗ 15%After 5 Years
Change In Property Value
£27,804
↗ 20%After 5 Years
Return On Investment
56%
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 | £10,860 | £11,077 | £11,354 | £11,638 | £11,929 | £56,858 |
| Total Expenses | £8,641 | £8,708 | £8,779 | £8,851 | £8,923 | £43,902 |
| Profit Before Tax | £2,220 | £2,369 | £2,575 | £2,787 | £3,006 | £12,957 |
| Profit After Tax | £1,798 | £1,919 | £2,086 | £2,257 | £2,435 | £10,495 |
| Change In Property Value | £2,800 | £2,856 | £5,826 | £7,574 | £8,748 | £27,804 |
| Net Return | £4,598 | £4,775 | £7,912 | £9,831 | £11,183 | £38,299 |
| Return From Rental Income (%) | 3% | 3% | 3% | 3% | 4% | 15% |
| Total Net Return (%) | 7% | 7% | 12% | 14% | 16% | 56% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change