Flat
KT19
1 bed
1 bath
Waterloo Road, Epsom KT19
Initial Investment
£117,525First YearProfit From Rental Income
£23,397
↗ 20%After 5 Years
Change In Property Value
£46,672
↗ 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 | £18,240 | £18,605 | £19,070 | £19,547 | £20,035 | £95,497 |
| Total Expenses | £13,148 | £13,230 | £13,320 | £13,411 | £13,503 | £66,611 |
| Profit Before Tax | £5,092 | £5,375 | £5,750 | £6,136 | £6,533 | £28,886 |
| Profit After Tax | £4,125 | £4,354 | £4,658 | £4,970 | £5,291 | £23,397 |
| Change In Property Value | £4,700 | £4,794 | £9,780 | £12,714 | £14,684 | £46,672 |
| Net Return | £8,825 | £9,148 | £14,438 | £17,683 | £19,976 | £70,069 |
| 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