Flat
KT19
2 beds
2 baths
Richmond Crescent, Epsom KT19
Initial Investment
£194,799First YearProfit From Rental Income
£38,994
↗ 20%After 5 Years
Change In Property Value
£69,511
↗ 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 | £27,168 | £27,711 | £28,404 | £29,114 | £29,842 | £142,240 |
| Total Expenses | £18,603 | £18,703 | £18,816 | £18,931 | £19,046 | £94,099 |
| Profit Before Tax | £8,565 | £9,008 | £9,589 | £10,184 | £10,796 | £48,141 |
| Profit After Tax | £6,938 | £7,296 | £7,767 | £8,249 | £8,745 | £38,994 |
| Change In Property Value | £7,000 | £7,140 | £14,566 | £18,935 | £21,870 | £69,511 |
| Net Return | £13,938 | £14,436 | £22,332 | £27,184 | £30,615 | £108,506 |
| Return From Rental Income (%) | 4% | 4% | 4% | 4% | 4% | 20% |
| Total Net Return (%) | 7% | 7% | 11% | 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