Flat
KT3
0 beds
1 bath
Coombe Road, New Malden KT3
South East, England · KT3
View property listing
Initial Investment
£76,000First YearProfit From Rental Income
£-1,683
↘ -2%After 5 Years
Change In Property Value
£42,542
↗ 17%After 5 Years
Return On Investment
54%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £10,500 | £10,657 | £10,817 | £11,088 | £11,365 | £54,428 |
| Total Expenses | £11,094 | £11,160 | £11,216 | £11,285 | £11,356 | £56,111 |
| Profit Before Tax | £-594 | £-502 | £-399 | £-198 | £9 | £-1,683 |
| Profit After Tax | £-594 | £-502 | £-399 | £-198 | £9 | £-1,683 |
| Change In Property Value | £2,500 | £7,575 | £10,403 | £12,172 | £9,893 | £42,542 |
| Net Return | £1,906 | £7,073 | £10,004 | £11,974 | £9,902 | £40,859 |
| Return From Rental Income (%) | -1% | -1% | -1% | 0% | 0% | -2% |
| Total Net Return (%) | 3% | 9% | 13% | 16% | 13% | 54% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change