Flat
KT8
2 beds
1 bath
Victoria Avenue, West Molesey KT8
South East, England · KT8
View property listing
Initial Investment
£107,482First YearProfit From Rental Income
£-1,710
↘ -2%After 5 Years
Change In Property Value
£57,849
↗ 17%After 5 Years
Return On Investment
52%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £13,596 | £13,800 | £14,007 | £14,357 | £14,716 | £70,476 |
| Total Expenses | £14,297 | £14,368 | £14,430 | £14,506 | £14,585 | £72,186 |
| Profit Before Tax | £-701 | £-568 | £-423 | £-149 | £131 | £-1,710 |
| Profit After Tax | £-701 | £-568 | £-423 | £-149 | £131 | £-1,710 |
| Change In Property Value | £3,400 | £10,300 | £14,146 | £16,551 | £13,452 | £57,849 |
| Net Return | £2,698 | £9,733 | £13,723 | £16,401 | £13,583 | £56,139 |
| Return From Rental Income (%) | -1% | -1% | 0% | 0% | 0% | -2% |
| Total Net Return (%) | 3% | 9% | 13% | 15% | 13% | 52% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change