Flat
KT19
2 beds
2 baths
Court Lane, Epsom KT19
Initial Investment
£306,799First YearProfit From Rental Income
£59,319
↗ 19%After 5 Years
Change In Property Value
£99,302
↗ 20%After 5 Years
Return On Investment
52%
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 | £38,808 | £39,584 | £40,574 | £41,588 | £42,628 | £203,182 |
| Total Expenses | £25,718 | £25,842 | £25,984 | £26,129 | £26,276 | £129,949 |
| Profit Before Tax | £13,090 | £13,742 | £14,590 | £15,459 | £16,352 | £73,233 |
| Profit After Tax | £10,603 | £11,131 | £11,818 | £12,522 | £13,245 | £59,319 |
| Change In Property Value | £10,000 | £10,200 | £20,808 | £27,050 | £31,243 | £99,302 |
| Net Return | £20,603 | £21,331 | £32,626 | £39,572 | £44,488 | £158,620 |
| Return From Rental Income (%) | 3% | 4% | 4% | 4% | 4% | 19% |
| Total Net Return (%) | 7% | 7% | 11% | 13% | 15% | 52% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change