Terraced
KT3
3 beds
1 bath
Chatsworth Gradens, New Malden KT3
South East, England · KT3
View property listing
Initial Investment
£231,750First YearProfit From Rental Income
£15,016
↗ 6%After 5 Years
Change In Property Value
£118,267
↗ 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 | £28,500 | £28,927 | £29,361 | £30,095 | £30,848 | £147,732 |
| Total Expenses | £25,712 | £25,767 | £25,821 | £25,904 | £25,990 | £129,194 |
| Profit Before Tax | £2,788 | £3,161 | £3,541 | £4,191 | £4,858 | £18,539 |
| Profit After Tax | £2,259 | £2,560 | £2,868 | £3,395 | £3,935 | £15,016 |
| Change In Property Value | £6,950 | £21,059 | £28,920 | £33,837 | £27,502 | £118,267 |
| Net Return | £9,209 | £23,619 | £31,788 | £37,232 | £31,436 | £133,284 |
| 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