Flat
KT8
2 beds
2 baths
Victoria Avenue, West Molesey KT8
South East, England · KT8
View property listing
Initial Investment
£101,725First YearProfit From Rental Income
£35,092
↗ 34%After 5 Years
Change In Property Value
£45,906
↗ 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 | £25,104 | £25,481 | £26,118 | £26,771 | £27,574 | £131,046 |
| Total Expenses | £17,345 | £17,429 | £17,536 | £17,645 | £17,768 | £87,722 |
| Profit Before Tax | £7,759 | £8,052 | £8,582 | £9,126 | £9,806 | £43,324 |
| Profit After Tax | £6,285 | £6,522 | £6,951 | £7,392 | £7,943 | £35,092 |
| Change In Property Value | £3,235 | £3,267 | £9,900 | £13,596 | £15,907 | £45,906 |
| Net Return | £9,520 | £9,789 | £16,851 | £20,988 | £23,850 | £80,998 |
| Return From Rental Income (%) | 6% | 6% | 7% | 7% | 8% | 34% |
| Total Net Return (%) | 9% | 10% | 17% | 21% | 23% | 80% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change