Flat
KT19
2 beds
1 bath
Kingston Road, Epsom KT19
Initial Investment
£166,350First YearProfit From Rental Income
£33,559
↗ 20%After 5 Years
Change In Property Value
£61,567
↗ 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 | £24,060 | £24,541 | £25,155 | £25,784 | £26,428 | £125,968 |
| Total Expenses | £16,705 | £16,799 | £16,904 | £17,010 | £17,118 | £84,536 |
| Profit Before Tax | £7,355 | £7,742 | £8,251 | £8,773 | £9,311 | £41,431 |
| Profit After Tax | £5,957 | £6,271 | £6,683 | £7,106 | £7,542 | £33,559 |
| Change In Property Value | £6,200 | £6,324 | £12,901 | £16,771 | £19,371 | £61,567 |
| Net Return | £12,157 | £12,595 | £19,584 | £23,878 | £26,912 | £95,126 |
| 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