Flat
KT19
2 beds
2 baths
The Oaks Square, Epsom KT19
Initial Investment
£149,350First YearProfit From Rental Income
£30,157
↗ 20%After 5 Years
Change In Property Value
£56,602
↗ 20%After 5 Years
Return On Investment
58%
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 | £22,116 | £22,558 | £23,122 | £23,700 | £24,293 | £115,790 |
| Total Expenses | £15,519 | £15,609 | £15,709 | £15,810 | £15,912 | £78,559 |
| Profit Before Tax | £6,597 | £6,949 | £7,414 | £7,890 | £8,381 | £37,231 |
| Profit After Tax | £5,344 | £5,629 | £6,005 | £6,391 | £6,788 | £30,157 |
| Change In Property Value | £5,700 | £5,814 | £11,861 | £15,419 | £17,809 | £56,602 |
| Net Return | £11,044 | £11,443 | £17,866 | £21,810 | £24,597 | £86,759 |
| Return From Rental Income (%) | 4% | 4% | 4% | 4% | 5% | 20% |
| Total Net Return (%) | 7% | 8% | 12% | 15% | 16% | 58% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change