Flat
KT19
2 beds
1 bath
Hartford Road, Epsom KT19
Initial Investment
£159,550First YearProfit From Rental Income
£32,189
↗ 20%After 5 Years
Change In Property Value
£59,581
↗ 20%After 5 Years
Return On Investment
58%
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 | £23,280 | £23,746 | £24,339 | £24,948 | £25,571 | £121,884 |
| Total Expenses | £16,231 | £16,323 | £16,425 | £16,530 | £16,635 | £82,144 |
| Profit Before Tax | £7,050 | £7,423 | £7,914 | £8,418 | £8,936 | £39,740 |
| Profit After Tax | £5,710 | £6,012 | £6,410 | £6,818 | £7,238 | £32,189 |
| Change In Property Value | £6,000 | £6,120 | £12,485 | £16,230 | £18,746 | £59,581 |
| Net Return | £11,710 | £12,132 | £18,895 | £23,049 | £25,984 | £91,770 |
| Return From Rental Income (%) | 4% | 4% | 4% | 4% | 5% | 20% |
| Total Net Return (%) | 7% | 8% | 12% | 14% | 16% | 58% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change