Flat
KT3
2 beds
2 baths
Burlington Road, New Malden KT3
South East, England · KT3
View property listing
Initial Investment
£158,250First YearProfit From Rental Income
£56,863
↗ 36%After 5 Years
Change In Property Value
£68,823
↗ 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 | £37,644 | £38,209 | £39,164 | £40,143 | £41,347 | £196,507 |
| Total Expenses | £25,007 | £25,109 | £25,248 | £25,390 | £25,553 | £126,306 |
| Profit Before Tax | £12,637 | £13,099 | £13,916 | £14,753 | £15,795 | £70,201 |
| Profit After Tax | £10,236 | £10,611 | £11,272 | £11,950 | £12,794 | £56,863 |
| Change In Property Value | £4,850 | £4,899 | £14,842 | £20,384 | £23,849 | £68,823 |
| Net Return | £15,086 | £15,509 | £26,115 | £32,334 | £36,643 | £125,686 |
| Return From Rental Income (%) | 6% | 7% | 7% | 8% | 8% | 36% |
| Total Net Return (%) | 10% | 10% | 17% | 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