Flat
KT19
2 beds
1 bath
Ridgeway, Epsom KT19
Initial Investment
£156,150First YearProfit From Rental Income
£31,527
↗ 20%After 5 Years
Change In Property Value
£58,588
↗ 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 | £22,896 | £23,354 | £23,938 | £24,536 | £25,150 | £119,874 |
| Total Expenses | £15,994 | £16,086 | £16,187 | £16,291 | £16,395 | £80,951 |
| Profit Before Tax | £6,902 | £7,268 | £7,751 | £8,246 | £8,755 | £38,922 |
| Profit After Tax | £5,591 | £5,887 | £6,278 | £6,679 | £7,092 | £31,527 |
| Change In Property Value | £5,900 | £6,018 | £12,277 | £15,960 | £18,433 | £58,588 |
| Net Return | £11,491 | £11,905 | £18,555 | £22,639 | £25,525 | £90,115 |
| Return From Rental Income (%) | 4% | 4% | 4% | 4% | 5% | 20% |
| Total Net Return (%) | 7% | 8% | 12% | 14% | 16% | 58% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change