Flat
KT3
1 bed
1 bath
Chestnut Grove, New Malden KT3
South East, England · KT3
View property listing
Initial Investment
£112,750First YearProfit From Rental Income
£39,347
↗ 35%After 5 Years
Change In Property Value
£50,376
↗ 14%After 5 Years
Return On Investment
80%
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 | £27,552 | £27,965 | £28,664 | £29,381 | £30,262 | £143,825 |
| Total Expenses | £18,840 | £18,927 | £19,040 | £19,156 | £19,286 | £95,249 |
| Profit Before Tax | £8,712 | £9,038 | £9,624 | £10,225 | £10,976 | £48,576 |
| Profit After Tax | £7,057 | £7,321 | £7,796 | £8,283 | £8,891 | £39,347 |
| Change In Property Value | £3,550 | £3,586 | £10,864 | £14,920 | £17,456 | £50,376 |
| Net Return | £10,607 | £10,906 | £18,660 | £23,203 | £26,347 | £89,723 |
| Return From Rental Income (%) | 6% | 6% | 7% | 7% | 8% | 35% |
| Total Net Return (%) | 9% | 10% | 17% | 21% | 23% | 80% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change