Semi Detached
KT3
5 beds
2 baths
Buxton Drive, New Malden KT3
South East, England · KT3
View property listing
Initial Investment
£492,250First YearProfit From Rental Income
£90,897
↗ 18%After 5 Years
Change In Property Value
£195,118
↗ 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 | £82,500 | £83,737 | £85,831 | £87,977 | £90,616 | £430,661 |
| Total Expenses | £63,303 | £63,438 | £63,658 | £63,884 | £64,159 | £318,443 |
| Profit Before Tax | £19,197 | £20,299 | £22,172 | £24,093 | £26,457 | £112,219 |
| Profit After Tax | £15,549 | £16,442 | £17,960 | £19,515 | £21,431 | £90,897 |
| Change In Property Value | £13,750 | £13,888 | £42,079 | £57,789 | £67,613 | £195,118 |
| Net Return | £29,299 | £30,330 | £60,039 | £77,304 | £89,043 | £286,015 |
| Return From Rental Income (%) | 3% | 3% | 4% | 4% | 4% | 18% |
| 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