Flat
KT19
2 beds
1 bath
Poole Road, Epsom KT19
Initial Investment
£125,550First YearProfit From Rental Income
£25,430
↗ 20%After 5 Years
Change In Property Value
£49,651
↗ 20%After 5 Years
Return On Investment
60%
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 | £19,404 | £19,792 | £20,287 | £20,794 | £21,314 | £101,591 |
| Total Expenses | £13,859 | £13,944 | £14,036 | £14,131 | £14,226 | £70,196 |
| Profit Before Tax | £5,545 | £5,848 | £6,250 | £6,663 | £7,088 | £31,395 |
| Profit After Tax | £4,491 | £4,737 | £5,063 | £5,397 | £5,742 | £25,430 |
| Change In Property Value | £5,000 | £5,100 | £10,404 | £13,525 | £15,622 | £49,651 |
| Net Return | £9,491 | £9,837 | £15,467 | £18,922 | £21,363 | £75,081 |
| Return From Rental Income (%) | 4% | 4% | 4% | 4% | 5% | 20% |
| Total Net Return (%) | 8% | 8% | 12% | 15% | 17% | 60% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change