Flat
KT19
2 beds
2 baths
Richmond Crescent, Epsom KT19
Initial Investment
£231,299First YearProfit From Rental Income
£45,754
↗ 20%After 5 Years
Change In Property Value
£79,441
↗ 20%After 5 Years
Return On Investment
54%
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 | £31,044 | £31,665 | £32,457 | £33,268 | £34,100 | £162,533 |
| Total Expenses | £20,974 | £21,082 | £21,205 | £21,330 | £21,455 | £106,047 |
| Profit Before Tax | £10,070 | £10,582 | £11,252 | £11,938 | £12,644 | £56,486 |
| Profit After Tax | £8,156 | £8,572 | £9,114 | £9,670 | £10,242 | £45,754 |
| Change In Property Value | £8,000 | £8,160 | £16,646 | £21,640 | £24,995 | £79,441 |
| Net Return | £16,156 | £16,732 | £25,760 | £31,310 | £35,236 | £125,195 |
| Return From Rental Income (%) | 4% | 4% | 4% | 4% | 4% | 20% |
| Total Net Return (%) | 7% | 7% | 11% | 14% | 15% | 54% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change