Flat KT8 2 beds 2 baths

Victoria Avenue, West Molesey KT8

South East, England · KT8

Initial Investment

First Year

£101,725First Year

Profit From Rental Income

After 5 Years

£-13,843

↘ -14%After 5 Years

Change In Property Value

After 5 Years

£45,906

↗ 14%After 5 Years

Return On Investment

32%

To view year by year, rotate your phone horizontally.

Analysis

	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£12,936	£13,130	£13,458	£13,795	£14,209	£67,528
Total Expenses	£16,128	£16,194	£16,270	£16,347	£16,431	£81,370
Profit Before Tax	£-3,192	£-3,064	£-2,811	£-2,552	£-2,223	£-13,843
Profit After Tax	£-3,192	£-3,064	£-2,811	£-2,552	£-2,223	£-13,843
Change In Property Value	£3,235	£3,267	£9,900	£13,596	£15,907	£45,906
Net Return	£43	£204	£7,089	£11,044	£13,685	£32,063
Return From Rental Income (%)	-3%	-3%	-3%	-3%	-2%	-14%
Total Net Return (%)	0%	0%	7%	11%	13%	32%

Expense Distribution

Yearly Profit Before & After Tax

Total Rental Income Vs. Total Expense

This is for information only, not legal or financial advice; estimates are subject to change