Terraced KT3 4 beds 3 baths

Woodfield Gardens, New Malden KT3

South East, England · KT3

Initial Investment

First Year

£322,250First Year

Profit From Rental Income

After 5 Years

£21,284

↗ 7%After 5 Years

Change In Property Value

After 5 Years

£161,661

↗ 17%After 5 Years

Return On Investment

57%

To view year by year, rotate your phone horizontally.

Analysis

	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£38,952	£39,536	£40,129	£41,133	£42,161	£201,911
Total Expenses	£34,961	£35,032	£35,102	£35,213	£35,326	£175,635
Profit Before Tax	£3,991	£4,504	£5,027	£5,920	£6,835	£26,276
Profit After Tax	£3,232	£3,648	£4,072	£4,795	£5,536	£21,284
Change In Property Value	£9,500	£28,785	£39,531	£46,252	£37,592	£161,661
Net Return	£12,732	£32,433	£43,604	£51,047	£43,128	£182,944
Return From Rental Income (%)	1%	1%	1%	1%	2%	7%
Total Net Return (%)	4%	10%	14%	16%	13%	57%

Expense Distribution

Yearly Profit Before & After Tax

Total Rental Income Vs. Total Expense

This is for information only, not legal or financial advice; estimates are subject to change