Semi Detached
KT3
4 beds
2 baths
Windrush, New Malden KT3
South East, England · KT3
View property listing
Initial Investment
£240,500First YearProfit From Rental Income
£-3,370
↘ -1%After 5 Years
Change In Property Value
£102,171
↗ 14%After 5 Years
Return On Investment
41%
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 | £30,240 | £30,694 | £31,461 | £32,247 | £33,215 | £157,857 |
| Total Expenses | £32,090 | £32,147 | £32,234 | £32,324 | £32,431 | £161,227 |
| Profit Before Tax | £-1,850 | £-1,453 | £-773 | £-76 | £784 | £-3,370 |
| Profit After Tax | £-1,850 | £-1,453 | £-773 | £-76 | £784 | £-3,370 |
| Change In Property Value | £7,200 | £7,272 | £22,034 | £30,260 | £35,404 | £102,171 |
| Net Return | £5,350 | £5,819 | £21,261 | £30,184 | £36,188 | £98,801 |
| Return From Rental Income (%) | -1% | -1% | 0% | 0% | 0% | -1% |
| Total Net Return (%) | 2% | 2% | 9% | 13% | 15% | 41% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change