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
£-10,705
↘ -13%After 5 Years
Change In Property Value
£39,024
↗ 14%After 5 Years
Return On Investment
33%
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 | £12,023 | £12,323 | £12,693 | £60,324 |
| Total Expenses | £14,066 | £14,130 | £14,202 | £14,276 | £14,355 | £71,029 |
| Profit Before Tax | £-2,510 | £-2,400 | £-2,179 | £-1,953 | £-1,663 | £-10,705 |
| Profit After Tax | £-2,510 | £-2,400 | £-2,179 | £-1,953 | £-1,663 | £-10,705 |
| Change In Property Value | £2,750 | £2,778 | £8,416 | £11,558 | £13,523 | £39,024 |
| Net Return | £240 | £377 | £6,237 | £9,605 | £11,860 | £28,319 |
| Return From Rental Income (%) | -3% | -3% | -3% | -2% | -2% | -13% |
| Total Net Return (%) | 0% | 0% | 7% | 11% | 14% | 33% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change