Flat
KT3
2 beds
1 bath
Rodney Road, New Malden KT3
South East, England · KT3
View property listing
Initial Investment
£135,500First YearProfit From Rental Income
£48,082
↗ 35%After 5 Years
Change In Property Value
£59,600
↗ 14%After 5 Years
Return On Investment
79%
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 | £32,592 | £33,081 | £33,908 | £34,756 | £35,798 | £170,135 |
| Total Expenses | £21,923 | £22,018 | £22,143 | £22,272 | £22,419 | £110,774 |
| Profit Before Tax | £10,669 | £11,063 | £11,765 | £12,484 | £13,379 | £59,360 |
| Profit After Tax | £8,642 | £8,961 | £9,529 | £10,112 | £10,837 | £48,082 |
| Change In Property Value | £4,200 | £4,242 | £12,853 | £17,652 | £20,653 | £59,600 |
| Net Return | £12,842 | £13,203 | £22,383 | £27,764 | £31,490 | £107,682 |
| Return From Rental Income (%) | 6% | 7% | 7% | 7% | 8% | 35% |
| Total Net Return (%) | 9% | 10% | 17% | 20% | 23% | 79% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change