Flat KT3 1 bed 1 bath

Lime Villas, Lime Grove, New Malden KT3

South East, England · KT3

Initial Investment

First Year

£98,750First Year

Profit From Rental Income

After 5 Years

£33,947

↗ 34%After 5 Years

Change In Property Value

After 5 Years

£44,700

↗ 14%After 5 Years

Return On Investment

80%

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	£24,444	£24,811	£25,431	£26,067	£26,849	£127,601
Total Expenses	£16,942	£17,025	£17,130	£17,237	£17,358	£85,691
Profit Before Tax	£7,502	£7,786	£8,301	£8,830	£9,491	£41,909
Profit After Tax	£6,077	£6,307	£6,724	£7,152	£7,687	£33,947
Change In Property Value	£3,150	£3,182	£9,640	£13,239	£15,489	£44,700
Net Return	£9,227	£9,488	£16,364	£20,391	£23,177	£78,646
Return From Rental Income (%)	6%	6%	7%	7%	8%	34%
Total Net Return (%)	9%	10%	17%	21%	23%	80%

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