Semi Detached
KT3
3 beds
1 bath
Lime Grove, New Malden KT3
South East, England · KT3
View property listing
Initial Investment
£286,000First YearProfit From Rental Income
£55,383
↗ 19%After 5 Years
Change In Property Value
£120,618
↗ 14%After 5 Years
Return On Investment
62%
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 | £51,000 | £51,765 | £53,059 | £54,386 | £56,017 | £266,227 |
| Total Expenses | £39,324 | £39,412 | £39,552 | £39,696 | £39,869 | £197,852 |
| Profit Before Tax | £11,676 | £12,353 | £13,507 | £14,690 | £16,148 | £68,375 |
| Profit After Tax | £9,458 | £10,006 | £10,941 | £11,899 | £13,080 | £55,383 |
| Change In Property Value | £8,500 | £8,585 | £26,013 | £35,724 | £41,797 | £120,618 |
| Net Return | £17,958 | £18,591 | £36,953 | £47,623 | £54,877 | £176,002 |
| Return From Rental Income (%) | 3% | 3% | 4% | 4% | 5% | 19% |
| Total Net Return (%) | 6% | 7% | 13% | 17% | 19% | 62% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change