Flat
KT3
3 beds
2 baths
Chestnut Grove, New Malden KT3
South East, England · KT3
View property listing
Initial Investment
£223,000First YearProfit From Rental Income
£-11,149
↘ -5%After 5 Years
Change In Property Value
£95,076
↗ 14%After 5 Years
Return On Investment
38%
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 | £28,140 | £28,562 | £29,276 | £30,008 | £30,908 | £146,895 |
| Total Expenses | £31,396 | £31,484 | £31,599 | £31,716 | £31,849 | £158,044 |
| Profit Before Tax | £-3,256 | £-2,922 | £-2,323 | £-1,708 | £-940 | £-11,149 |
| Profit After Tax | £-3,256 | £-2,922 | £-2,323 | £-1,708 | £-940 | £-11,149 |
| Change In Property Value | £6,700 | £6,767 | £20,504 | £28,159 | £32,946 | £95,076 |
| Net Return | £3,444 | £3,845 | £18,181 | £26,451 | £32,006 | £83,926 |
| Return From Rental Income (%) | -1% | -1% | -1% | -1% | 0% | -5% |
| Total Net Return (%) | 2% | 2% | 8% | 12% | 14% | 38% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change