Terraced
KT3
2 beds
1 bath
Willow Road, New Malden KT3
South East, England · KT3
View property listing
Initial Investment
£154,750First YearProfit From Rental Income
£-5,338
↘ -3%After 5 Years
Change In Property Value
£67,404
↗ 14%After 5 Years
Return On Investment
40%
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 | £19,476 | £19,768 | £20,262 | £20,769 | £21,392 | £101,667 |
| Total Expenses | £21,293 | £21,334 | £21,394 | £21,456 | £21,529 | £107,006 |
| Profit Before Tax | £-1,817 | £-1,566 | £-1,132 | £-687 | £-137 | £-5,338 |
| Profit After Tax | £-1,817 | £-1,566 | £-1,132 | £-687 | £-137 | £-5,338 |
| Change In Property Value | £4,750 | £4,798 | £14,536 | £19,963 | £23,357 | £67,404 |
| Net Return | £2,933 | £3,232 | £13,405 | £19,277 | £23,220 | £62,066 |
| Return From Rental Income (%) | -1% | -1% | -1% | 0% | 0% | -3% |
| Total Net Return (%) | 2% | 2% | 9% | 12% | 15% | 40% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change