Flat
KT3
0 beds
1 bath
Coombe Road, New Malden KT3
South East, England · KT3
View property listing
Initial Investment
£69,700First YearProfit From Rental Income
£-10,656
↘ -15%After 5 Years
Change In Property Value
£32,496
↗ 14%After 5 Years
Return On Investment
31%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £9,624 | £9,768 | £10,013 | £10,263 | £10,571 | £50,239 |
| Total Expenses | £12,048 | £12,108 | £12,176 | £12,245 | £12,318 | £60,895 |
| Profit Before Tax | £-2,424 | £-2,340 | £-2,163 | £-1,982 | £-1,747 | £-10,656 |
| Profit After Tax | £-2,424 | £-2,340 | £-2,163 | £-1,982 | £-1,747 | £-10,656 |
| Change In Property Value | £2,290 | £2,313 | £7,008 | £9,624 | £11,261 | £32,496 |
| Net Return | £-134 | £-27 | £4,845 | £7,643 | £9,513 | £21,840 |
| Return From Rental Income (%) | -3% | -3% | -3% | -3% | -3% | -15% |
| Total Net Return (%) | 0% | 0% | 7% | 11% | 14% | 31% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change