Semi Detached
KT3
3 beds
1 bath
Barnsbury Close, New Malden KT3
South East, England · KT3
View property listing
Initial Investment
£231,750First YearProfit From Rental Income
£17,646
↗ 8%After 5 Years
Change In Property Value
£118,267
↗ 17%After 5 Years
Return On Investment
59%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £29,196 | £29,634 | £30,078 | £30,830 | £31,601 | £151,340 |
| Total Expenses | £25,781 | £25,838 | £25,892 | £25,978 | £26,066 | £129,554 |
| Profit Before Tax | £3,415 | £3,796 | £4,186 | £4,853 | £5,536 | £21,786 |
| Profit After Tax | £2,766 | £3,075 | £3,391 | £3,931 | £4,484 | £17,646 |
| Change In Property Value | £6,950 | £21,059 | £28,920 | £33,837 | £27,502 | £118,267 |
| Net Return | £9,716 | £24,134 | £32,311 | £37,767 | £31,986 | £135,914 |
| Return From Rental Income (%) | 1% | 1% | 1% | 2% | 2% | 8% |
| Total Net Return (%) | 4% | 10% | 14% | 16% | 14% | 59% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change