Flat
KT3
1 bed
1 bath
High Street, New Malden KT3
South East, England · KT3
View property listing
Initial Investment
£84,750First YearProfit From Rental Income
£15,852
↗ 19%After 5 Years
Change In Property Value
£39,024
↗ 14%After 5 Years
Return On Investment
65%
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 | £18,000 | £18,270 | £18,727 | £19,195 | £19,771 | £93,962 |
| Total Expenses | £14,711 | £14,784 | £14,872 | £14,963 | £15,063 | £74,393 |
| Profit Before Tax | £3,289 | £3,486 | £3,854 | £4,232 | £4,708 | £19,570 |
| Profit After Tax | £2,664 | £2,824 | £3,122 | £3,428 | £3,813 | £15,852 |
| Change In Property Value | £2,750 | £2,778 | £8,416 | £11,558 | £13,523 | £39,024 |
| Net Return | £5,414 | £5,601 | £11,538 | £14,986 | £17,336 | £54,875 |
| Return From Rental Income (%) | 3% | 3% | 4% | 4% | 4% | 19% |
| Total Net Return (%) | 6% | 7% | 14% | 18% | 20% | 65% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change