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
£-14,005
↘ -13%After 5 Years
Change In Property Value
£48,240
↗ 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 | £13,596 | £13,800 | £14,145 | £14,499 | £14,934 | £70,973 |
| Total Expenses | £16,847 | £16,914 | £16,991 | £17,070 | £17,156 | £84,978 |
| Profit Before Tax | £-3,251 | £-3,114 | £-2,846 | £-2,572 | £-2,223 | £-14,005 |
| Profit After Tax | £-3,251 | £-3,114 | £-2,846 | £-2,572 | £-2,223 | £-14,005 |
| Change In Property Value | £3,400 | £3,433 | £10,403 | £14,287 | £16,716 | £48,240 |
| Net Return | £148 | £320 | £7,557 | £11,716 | £14,493 | £34,235 |
| Return From Rental Income (%) | -3% | -3% | -3% | -2% | -2% | -13% |
| Total Net Return (%) | 0% | 0% | 7% | 11% | 13% | 32% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change