Flat
KT19
2 beds
2 baths
Revere Way, Boleyn Court Revere Way KT19
Initial Investment
£180,199First YearProfit From Rental Income
£36,254
↗ 20%After 5 Years
Change In Property Value
£65,539
↗ 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 | £25,608 | £26,120 | £26,773 | £27,442 | £28,129 | £134,072 |
| Total Expenses | £17,654 | £17,751 | £17,859 | £17,970 | £18,081 | £89,314 |
| Profit Before Tax | £7,954 | £8,369 | £8,914 | £9,473 | £10,047 | £44,758 |
| Profit After Tax | £6,443 | £6,779 | £7,220 | £7,673 | £8,138 | £36,254 |
| Change In Property Value | £6,600 | £6,732 | £13,733 | £17,853 | £20,621 | £65,539 |
| Net Return | £13,043 | £13,511 | £20,954 | £25,526 | £28,759 | £101,793 |
| 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