Flat
KT8
2 beds
1 bath
Upper Farm Road, West Molesey KT8
South East, England · KT8
View property listing
Initial Investment
£89,965First YearProfit From Rental Income
£-13,492
↘ -15%After 5 Years
Change In Property Value
£41,138
↗ 14%After 5 Years
Return On Investment
31%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £11,592 | £11,766 | £12,060 | £12,362 | £12,732 | £60,512 |
| Total Expenses | £14,661 | £14,724 | £14,797 | £14,871 | £14,950 | £74,003 |
| Profit Before Tax | £-3,069 | £-2,958 | £-2,737 | £-2,509 | £-2,218 | £-13,492 |
| Profit After Tax | £-3,069 | £-2,958 | £-2,737 | £-2,509 | £-2,218 | £-13,492 |
| Change In Property Value | £2,899 | £2,928 | £8,872 | £12,184 | £14,255 | £41,138 |
| Net Return | £-170 | £-31 | £6,135 | £9,675 | £12,037 | £27,646 |
| Return From Rental Income (%) | -3% | -3% | -3% | -3% | -2% | -15% |
| Total Net Return (%) | 0% | 0% | 7% | 11% | 13% | 31% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change