Flat
KT19
2 beds
1 bath
Manor Green Road, Epsom KT19
Initial Investment
£139,150First YearProfit From Rental Income
£28,124
↗ 20%After 5 Years
Change In Property Value
£53,623
↗ 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 | £20,952 | £21,371 | £21,905 | £22,453 | £23,014 | £109,696 |
| Total Expenses | £14,807 | £14,895 | £14,992 | £15,090 | £15,189 | £74,974 |
| Profit Before Tax | £6,145 | £6,476 | £6,914 | £7,363 | £7,825 | £34,721 |
| Profit After Tax | £4,977 | £5,245 | £5,600 | £5,964 | £6,338 | £28,124 |
| Change In Property Value | £5,400 | £5,508 | £11,236 | £14,607 | £16,871 | £53,623 |
| Net Return | £10,377 | £10,753 | £16,836 | £20,571 | £23,210 | £81,747 |
| Return From Rental Income (%) | 4% | 4% | 4% | 4% | 5% | 20% |
| 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