Semi Detached
KT3
5 beds
3 baths
Howard Road, New Malden KT3
South East, England · KT3
View property listing
Initial Investment
£462,250First YearProfit From Rental Income
£85,824
↗ 19%After 5 Years
Change In Property Value
£184,475
↗ 14%After 5 Years
Return On Investment
58%
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 | £78,000 | £79,170 | £81,149 | £83,178 | £85,673 | £407,171 |
| Total Expenses | £59,878 | £60,006 | £60,215 | £60,429 | £60,689 | £301,215 |
| Profit Before Tax | £18,123 | £19,164 | £20,935 | £22,749 | £24,985 | £105,955 |
| Profit After Tax | £14,679 | £15,523 | £16,957 | £18,427 | £20,238 | £85,824 |
| Change In Property Value | £13,000 | £13,130 | £39,784 | £54,637 | £63,925 | £184,475 |
| Net Return | £27,679 | £28,653 | £56,741 | £73,064 | £84,162 | £270,299 |
| Return From Rental Income (%) | 3% | 3% | 4% | 4% | 4% | 19% |
| Total Net Return (%) | 6% | 6% | 12% | 16% | 18% | 58% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change