Flat
KT19
2 beds
2 baths
Kingston Road, Epsom KT19
Initial Investment
£186,769First YearProfit From Rental Income
£37,464
↗ 20%After 5 Years
Change In Property Value
£67,326
↗ 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 | £26,304 | £26,830 | £27,501 | £28,188 | £28,893 | £137,716 |
| Total Expenses | £18,080 | £18,179 | £18,289 | £18,401 | £18,515 | £91,464 |
| Profit Before Tax | £8,224 | £8,651 | £9,212 | £9,787 | £10,378 | £46,252 |
| Profit After Tax | £6,661 | £7,008 | £7,462 | £7,927 | £8,407 | £37,464 |
| Change In Property Value | £6,780 | £6,916 | £14,108 | £18,340 | £21,183 | £67,326 |
| Net Return | £13,441 | £13,923 | £21,570 | £26,268 | £29,589 | £104,791 |
| Return From Rental Income (%) | 4% | 4% | 4% | 4% | 5% | 20% |
| Total Net Return (%) | 7% | 7% | 12% | 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