Terraced
KT3
2 beds
1 bath
Beresford Road, New Malden KT3
South East, England · KT3
View property listing
Initial Investment
£198,500First YearProfit From Rental Income
£-6,062
↘ -3%After 5 Years
Change In Property Value
£85,142
↗ 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 | £24,600 | £24,969 | £25,593 | £26,233 | £27,020 | £128,415 |
| Total Expenses | £26,765 | £26,813 | £26,887 | £26,962 | £27,051 | £134,477 |
| Profit Before Tax | £-2,165 | £-1,844 | £-1,293 | £-728 | £-31 | £-6,062 |
| Profit After Tax | £-2,165 | £-1,844 | £-1,293 | £-728 | £-31 | £-6,062 |
| Change In Property Value | £6,000 | £6,060 | £18,362 | £25,217 | £29,504 | £85,142 |
| Net Return | £3,835 | £4,216 | £17,068 | £24,488 | £29,473 | £79,080 |
| 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