Flat
KT3
1 bed
1 bath
Coombe Road, New Malden KT3
South East, England · KT3
View property listing
Initial Investment
£119,750First YearProfit From Rental Income
£42,024
↗ 35%After 5 Years
Change In Property Value
£53,214
↗ 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 | £29,100 | £29,536 | £30,275 | £31,032 | £31,963 | £151,906 |
| Total Expenses | £19,788 | £19,878 | £19,995 | £20,114 | £20,250 | £100,024 |
| Profit Before Tax | £9,312 | £9,659 | £10,280 | £10,918 | £11,713 | £51,881 |
| Profit After Tax | £7,543 | £7,824 | £8,327 | £8,843 | £9,487 | £42,024 |
| Change In Property Value | £3,750 | £3,788 | £11,476 | £15,761 | £18,440 | £53,214 |
| Net Return | £11,293 | £11,611 | £19,803 | £24,604 | £27,927 | £95,238 |
| Return From Rental Income (%) | 6% | 7% | 7% | 7% | 8% | 35% |
| Total Net Return (%) | 9% | 10% | 17% | 21% | 23% | 80% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change