Terraced
KT3
3 beds
1 bath
Newborough Green, New Malden KT3
South East, England · KT3
View property listing
Initial Investment
£170,150First YearProfit From Rental Income
£10,652
↗ 6%After 5 Years
Change In Property Value
£88,318
↗ 17%After 5 Years
Return On Investment
58%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £21,276 | £21,595 | £21,919 | £22,467 | £23,029 | £110,286 |
| Total Expenses | £19,326 | £19,371 | £19,413 | £19,479 | £19,546 | £97,135 |
| Profit Before Tax | £1,950 | £2,224 | £2,506 | £2,988 | £3,483 | £13,151 |
| Profit After Tax | £1,579 | £1,802 | £2,030 | £2,421 | £2,821 | £10,652 |
| Change In Property Value | £5,190 | £15,726 | £21,597 | £25,268 | £20,537 | £88,318 |
| Net Return | £6,769 | £17,527 | £23,626 | £27,689 | £23,359 | £98,970 |
| Return From Rental Income (%) | 1% | 1% | 1% | 1% | 2% | 6% |
| Total Net Return (%) | 4% | 10% | 14% | 16% | 14% | 58% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change