Flat
KT3
1 bed
1 bath
Kingston Lodge, New Malden KT3
South East, England · KT3
View property listing
Initial Investment
£53,500First YearProfit From Rental Income
£-4,285
↘ -8%After 5 Years
Change In Property Value
£29,780
↗ 17%After 5 Years
Return On Investment
48%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £7,356 | £7,466 | £7,578 | £7,768 | £7,962 | £38,130 |
| Total Expenses | £8,366 | £8,427 | £8,479 | £8,540 | £8,602 | £42,415 |
| Profit Before Tax | £-1,010 | £-961 | £-901 | £-772 | £-640 | £-4,285 |
| Profit After Tax | £-1,010 | £-961 | £-901 | £-772 | £-640 | £-4,285 |
| Change In Property Value | £1,750 | £5,303 | £7,282 | £8,520 | £6,925 | £29,780 |
| Net Return | £740 | £4,342 | £6,381 | £7,748 | £6,285 | £25,495 |
| Return From Rental Income (%) | -2% | -2% | -2% | -1% | -1% | -8% |
| Total Net Return (%) | 1% | 8% | 12% | 14% | 12% | 48% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change