Semi Detached
KT3
3 beds
2 baths
South Lane, New Malden KT3
South East, England · KT3
View property listing
Initial Investment
£266,750First YearProfit From Rental Income
£51,663
↗ 19%After 5 Years
Change In Property Value
£112,814
↗ 14%After 5 Years
Return On Investment
62%
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 | £47,700 | £48,415 | £49,626 | £50,867 | £52,393 | £249,000 |
| Total Expenses | £36,812 | £36,895 | £37,026 | £37,161 | £37,325 | £185,219 |
| Profit Before Tax | £10,888 | £11,521 | £12,599 | £13,705 | £15,068 | £63,781 |
| Profit After Tax | £8,820 | £9,332 | £10,206 | £11,101 | £12,205 | £51,663 |
| Change In Property Value | £7,950 | £8,030 | £24,329 | £33,412 | £39,092 | £112,814 |
| Net Return | £16,770 | £17,361 | £34,535 | £44,513 | £51,297 | £164,477 |
| Return From Rental Income (%) | 3% | 3% | 4% | 4% | 5% | 19% |
| Total Net Return (%) | 6% | 7% | 13% | 17% | 19% | 62% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change