Semi Detached
KT3
3 beds
1 bath
Beechcroft Avenue, New Malden KT3
South East, England · KT3
View property listing
Initial Investment
£340,250First YearProfit From Rental Income
£65,192
↗ 19%After 5 Years
Change In Property Value
£141,195
↗ 14%After 5 Years
Return On Investment
61%
Analysis
Swipe horizontally to view all years. Row labels stay visible.
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £59,700 | £60,595 | £62,110 | £63,663 | £65,573 | £311,642 |
| Total Expenses | £45,947 | £46,048 | £46,210 | £46,376 | £46,578 | £231,158 |
| Profit Before Tax | £13,753 | £14,548 | £15,900 | £17,287 | £18,995 | £80,484 |
| Profit After Tax | £11,140 | £11,784 | £12,879 | £14,002 | £15,386 | £65,192 |
| Change In Property Value | £9,950 | £10,050 | £30,450 | £41,818 | £48,927 | £141,195 |
| Net Return | £21,090 | £21,833 | £43,329 | £55,820 | £64,313 | £206,386 |
| Return From Rental Income (%) | 3% | 3% | 4% | 4% | 5% | 19% |
| Total Net Return (%) | 6% | 6% | 13% | 16% | 19% | 61% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change