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
£28,592
↗ 34%After 5 Years
Change In Property Value
£39,024
↗ 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 | £21,348 | £21,668 | £22,210 | £22,765 | £23,448 | £111,439 |
| Total Expenses | £15,045 | £15,123 | £15,221 | £15,320 | £15,431 | £76,140 |
| Profit Before Tax | £6,303 | £6,545 | £6,989 | £7,445 | £8,017 | £35,299 |
| Profit After Tax | £5,105 | £5,301 | £5,661 | £6,031 | £6,494 | £28,592 |
| Change In Property Value | £2,750 | £2,778 | £8,416 | £11,558 | £13,523 | £39,024 |
| Net Return | £7,855 | £8,079 | £14,077 | £17,588 | £20,016 | £67,616 |
| Return From Rental Income (%) | 6% | 6% | 7% | 7% | 8% | 34% |
| Total Net Return (%) | 9% | 10% | 17% | 21% | 24% | 80% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change