Flat
KT3
2 beds
2 baths
Blagdon Road, New Malden KT3
South East, England · KT3
View property listing
Initial Investment
£142,500First YearProfit From Rental Income
£50,805
↗ 36%After 5 Years
Change In Property Value
£62,438
↗ 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 | £34,152 | £34,664 | £35,531 | £36,419 | £37,512 | £178,278 |
| Total Expenses | £22,872 | £22,969 | £23,099 | £23,232 | £23,384 | £115,556 |
| Profit Before Tax | £11,280 | £11,695 | £12,432 | £13,187 | £14,128 | £62,722 |
| Profit After Tax | £9,137 | £9,473 | £10,070 | £10,682 | £11,444 | £50,805 |
| Change In Property Value | £4,400 | £4,444 | £13,465 | £18,492 | £21,636 | £62,438 |
| Net Return | £13,537 | £13,917 | £23,535 | £29,174 | £33,080 | £113,243 |
| Return From Rental Income (%) | 6% | 7% | 7% | 7% | 8% | 36% |
| Total Net Return (%) | 9% | 10% | 17% | 20% | 23% | 79% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change