Flat KT8 2 beds 1 bath

Victoria Avenue, West Molesey KT8

South East, England · KT8

Initial Investment

First Year

£107,482First Year

Profit From Rental Income

After 5 Years

£37,335

↗ 35%After 5 Years

Change In Property Value

After 5 Years

£48,240

↗ 14%After 5 Years

Return On Investment

80%

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	£26,388	£26,784	£27,453	£28,140	£28,984	£137,749
Total Expenses	£18,126	£18,212	£18,322	£18,434	£18,561	£91,656
Profit Before Tax	£8,262	£8,572	£9,132	£9,705	£10,423	£46,093
Profit After Tax	£6,692	£6,943	£7,397	£7,861	£8,442	£37,335
Change In Property Value	£3,400	£3,433	£10,403	£14,287	£16,716	£48,240
Net Return	£10,091	£10,377	£17,800	£22,149	£25,159	£85,576
Return From Rental Income (%)	6%	6%	7%	7%	8%	35%
Total Net Return (%)	9%	10%	17%	21%	23%	80%

Expense Distribution

Yearly Profit Before & After Tax

Net Return Over 5 Years

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