Semi Detached KT3 2 beds 2 baths

Northcote Road, New Malden KT3

South East, England · KT3

Initial Investment

First Year

£198,500First Year

Profit From Rental Income

After 5 Years

£-3,243

↘ -2%After 5 Years

Change In Property Value

After 5 Years

£85,142

↗ 14%After 5 Years

Return On Investment

41%

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	£25,200	£25,578	£26,217	£26,873	£27,679	£131,547
Total Expenses	£26,825	£26,874	£26,949	£27,025	£27,117	£134,791
Profit Before Tax	£-1,625	£-1,296	£-732	£-153	£562	£-3,243
Profit After Tax	£-1,625	£-1,296	£-732	£-153	£562	£-3,243
Change In Property Value	£6,000	£6,060	£18,362	£25,217	£29,504	£85,142
Net Return	£4,375	£4,764	£17,630	£25,064	£30,066	£81,899
Return From Rental Income (%)	-1%	-1%	0%	0%	0%	-2%
Total Net Return (%)	2%	2%	9%	13%	15%	41%

Expense Distribution

Yearly Profit Before & After Tax

Net Return Over 5 Years

This is for information only, not legal or financial advice; estimates are subject to change