Flat KT3 3 beds 2 baths

St James Close, New Malden KT3

South East, England · KT3

Initial Investment

First Year

£216,000First Year

Profit From Rental Income

After 5 Years

£9,998

↗ 5%After 5 Years

Change In Property Value

After 5 Years

£110,610

↗ 17%After 5 Years

Return On Investment

56%

To view year by year, rotate your phone horizontally.

Analysis

	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£27,300	£27,710	£28,125	£28,828	£29,549	£141,512
Total Expenses	£25,644	£25,735	£25,817	£25,929	£26,044	£129,169
Profit Before Tax	£1,656	£1,975	£2,308	£2,899	£3,505	£12,343
Profit After Tax	£1,342	£1,600	£1,869	£2,348	£2,839	£9,998
Change In Property Value	£6,500	£19,695	£27,048	£31,646	£25,721	£110,610
Net Return	£7,842	£21,295	£28,917	£33,994	£28,560	£120,607
Return From Rental Income (%)	1%	1%	1%	1%	1%	5%
Total Net Return (%)	4%	10%	13%	16%	13%	56%

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