Flat
KT19
1 bed
1 bath
Longland Place, Epsom KT19
Initial Investment
£57,160First YearProfit From Rental Income
£7,412
↗ 13%After 5 Years
Change In Property Value
£23,237
↗ 20%After 5 Years
Return On Investment
54%
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 | £9,084 | £9,266 | £9,497 | £9,735 | £9,978 | £47,560 |
| Total Expenses | £7,550 | £7,615 | £7,681 | £7,748 | £7,815 | £38,409 |
| Profit Before Tax | £1,534 | £1,651 | £1,817 | £1,986 | £2,163 | £9,151 |
| Profit After Tax | £1,242 | £1,337 | £1,471 | £1,609 | £1,752 | £7,412 |
| Change In Property Value | £2,340 | £2,387 | £4,869 | £6,330 | £7,311 | £23,237 |
| Net Return | £3,582 | £3,724 | £6,341 | £7,939 | £9,063 | £30,649 |
| Return From Rental Income (%) | 2% | 2% | 3% | 3% | 3% | 13% |
| Total Net Return (%) | 6% | 7% | 11% | 14% | 16% | 54% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change