Flat
KT3
1 bed
1 bath
Beresford Road, New Malden KT3
South East, England · KT3
View property listing
Initial Investment
£123,250First YearProfit From Rental Income
£-10,821
↘ -9%After 5 Years
Change In Property Value
£54,633
↗ 14%After 5 Years
Return On Investment
36%
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 | £16,176 | £16,419 | £16,829 | £17,250 | £17,767 | £84,441 |
| Total Expenses | £18,892 | £18,963 | £19,047 | £19,133 | £19,227 | £95,262 |
| Profit Before Tax | £-2,716 | £-2,544 | £-2,218 | £-1,883 | £-1,460 | £-10,821 |
| Profit After Tax | £-2,716 | £-2,544 | £-2,218 | £-1,883 | £-1,460 | £-10,821 |
| Change In Property Value | £3,850 | £3,889 | £11,782 | £16,181 | £18,932 | £54,633 |
| Net Return | £1,134 | £1,344 | £9,565 | £14,298 | £17,472 | £43,812 |
| Return From Rental Income (%) | -2% | -2% | -2% | -2% | -1% | -9% |
| Total Net Return (%) | 1% | 1% | 8% | 12% | 14% | 36% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change