Flat KT3 0 beds 1 bath

Coombe Road, New Malden KT3

South East, England · KT3

Initial Investment

First Year

£69,700First Year

Profit From Rental Income

After 5 Years

£22,375

↗ 32%After 5 Years

Change In Property Value

After 5 Years

£32,496

↗ 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	£17,772	£18,039	£18,490	£18,952	£19,520	£92,772
Total Expenses	£12,863	£12,935	£13,023	£13,114	£13,213	£65,148
Profit Before Tax	£4,909	£5,103	£5,466	£5,838	£6,307	£27,624
Profit After Tax	£3,976	£4,134	£4,428	£4,729	£5,109	£22,375
Change In Property Value	£2,290	£2,313	£7,008	£9,624	£11,261	£32,496
Net Return	£6,266	£6,446	£11,436	£14,353	£16,369	£54,871
Return From Rental Income (%)	6%	6%	6%	7%	7%	32%
Total Net Return (%)	9%	9%	16%	21%	23%	79%

Expense Distribution

Yearly Profit Before & After Tax

Net Return Over 5 Years

This is for information only, not legal or financial advice; estimates are subject to change