Flat
KT3
2 beds
2 baths
Chestnut Grove, New Malden KT3
South East, England · KT3
View property listing
Initial Investment
£168,750First YearProfit From Rental Income
£60,901
↗ 36%After 5 Years
Change In Property Value
£73,081
↗ 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 | £39,972 | £40,572 | £41,586 | £42,626 | £43,904 | £208,659 |
| Total Expenses | £26,430 | £26,536 | £26,680 | £26,828 | £26,999 | £133,472 |
| Profit Before Tax | £13,542 | £14,036 | £14,906 | £15,798 | £16,906 | £75,187 |
| Profit After Tax | £10,969 | £11,369 | £12,074 | £12,796 | £13,694 | £60,901 |
| Change In Property Value | £5,150 | £5,202 | £15,761 | £21,644 | £25,324 | £73,081 |
| Net Return | £16,119 | £16,570 | £27,834 | £34,440 | £39,018 | £133,982 |
| Return From Rental Income (%) | 7% | 7% | 7% | 8% | 8% | 36% |
| Total Net Return (%) | 10% | 10% | 16% | 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