Flat
KT3
1 bed
1 bath
High Street, New Malden, 4 KT3
South East, England · KT3
View property listing
Initial Investment
£84,750First YearProfit From Rental Income
£-779
↘ -1%After 5 Years
Change In Property Value
£46,796
↗ 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 | £11,556 | £11,729 | £11,905 | £12,203 | £12,508 | £59,902 |
| Total Expenses | £12,004 | £12,071 | £12,130 | £12,201 | £12,274 | £60,680 |
| Profit Before Tax | £-448 | £-342 | £-224 | £2 | £234 | £-779 |
| Profit After Tax | £-448 | £-342 | £-224 | £2 | £234 | £-779 |
| Change In Property Value | £2,750 | £8,333 | £11,443 | £13,389 | £10,882 | £46,796 |
| Net Return | £2,302 | £7,991 | £11,219 | £13,390 | £11,116 | £46,018 |
| Return From Rental Income (%) | -1% | 0% | 0% | 0% | 0% | -1% |
| 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