Terraced
KT3
3 beds
1 bath
Franks Avenue, New Malden KT3
South East, England · KT3
View property listing
Initial Investment
£189,750First YearProfit From Rental Income
£-5,895
↘ -3%After 5 Years
Change In Property Value
£81,595
↗ 14%After 5 Years
Return On Investment
40%
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 | £23,580 | £23,934 | £24,532 | £25,145 | £25,900 | £123,091 |
| Total Expenses | £25,671 | £25,718 | £25,789 | £25,861 | £25,947 | £128,986 |
| Profit Before Tax | £-2,091 | £-1,784 | £-1,257 | £-716 | £-47 | £-5,895 |
| Profit After Tax | £-2,091 | £-1,784 | £-1,257 | £-716 | £-47 | £-5,895 |
| Change In Property Value | £5,750 | £5,808 | £17,597 | £24,166 | £28,274 | £81,595 |
| Net Return | £3,659 | £4,023 | £16,340 | £23,451 | £28,227 | £75,700 |
| Return From Rental Income (%) | -1% | -1% | -1% | 0% | 0% | -3% |
| Total Net Return (%) | 2% | 2% | 9% | 12% | 15% | 40% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change