Semi Detached
KT3
3 beds
1 bath
Eton Avenue, New Malden KT3
South East, England · KT3
View property listing
Initial Investment
£259,750First YearProfit From Rental Income
£-3,399
↘ -1%After 5 Years
Change In Property Value
£109,976
↗ 14%After 5 Years
Return On Investment
41%
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 | £32,556 | £33,044 | £33,870 | £34,717 | £35,759 | £169,947 |
| Total Expenses | £34,504 | £34,564 | £34,657 | £34,753 | £34,868 | £173,346 |
| Profit Before Tax | £-1,948 | £-1,520 | £-787 | £-36 | £891 | £-3,399 |
| Profit After Tax | £-1,948 | £-1,520 | £-787 | £-36 | £891 | £-3,399 |
| Change In Property Value | £7,750 | £7,828 | £23,717 | £32,572 | £38,109 | £109,976 |
| Net Return | £5,802 | £6,308 | £22,930 | £32,536 | £39,000 | £106,576 |
| Return From Rental Income (%) | -1% | -1% | 0% | 0% | 0% | -1% |
| Total Net Return (%) | 2% | 2% | 9% | 13% | 15% | 41% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change