Flat
KT19
2 beds
1 bath
Hartford Road, Epsom, Surrey. KT19
Initial Investment
£176,549First YearProfit From Rental Income
£35,592
↗ 20%After 5 Years
Change In Property Value
£64,546
↗ 20%After 5 Years
Return On Investment
57%
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 | £25,224 | £25,728 | £26,372 | £27,031 | £27,707 | £132,062 |
| Total Expenses | £17,417 | £17,513 | £17,621 | £17,730 | £17,841 | £88,121 |
| Profit Before Tax | £7,807 | £8,215 | £8,751 | £9,301 | £9,866 | £43,941 |
| Profit After Tax | £6,324 | £6,654 | £7,088 | £7,534 | £7,992 | £35,592 |
| Change In Property Value | £6,500 | £6,630 | £13,525 | £17,583 | £20,308 | £64,546 |
| Net Return | £12,824 | £13,284 | £20,614 | £25,116 | £28,300 | £100,138 |
| Return From Rental Income (%) | 4% | 4% | 4% | 4% | 5% | 20% |
| Total Net Return (%) | 7% | 8% | 12% | 14% | 16% | 57% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change