Semi Detached
KT3
3 beds
1 bath
Beechcroft Avenue, New Malden KT3
South East, England · KT3
View property listing
Initial Investment
£340,250First YearProfit From Rental Income
£-3,631
↘ -1%After 5 Years
Change In Property Value
£141,195
↗ 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 | £41,796 | £42,423 | £43,484 | £44,571 | £45,908 | £218,181 |
| Total Expenses | £44,156 | £44,230 | £44,347 | £44,467 | £44,611 | £221,812 |
| Profit Before Tax | £-2,360 | £-1,807 | £-864 | £104 | £1,296 | £-3,631 |
| Profit After Tax | £-2,360 | £-1,807 | £-864 | £104 | £1,296 | £-3,631 |
| Change In Property Value | £9,950 | £10,050 | £30,450 | £41,818 | £48,927 | £141,195 |
| Net Return | £7,590 | £8,242 | £29,586 | £41,922 | £50,223 | £137,563 |
| Return From Rental Income (%) | -1% | -1% | 0% | 0% | 0% | -1% |
| 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