Semi Detached KT3 3 beds 2 baths

Beechcroft Avenue, New Malden KT3

South East, England · KT3

Initial Investment

First Year

£342,250First Year

Profit From Rental Income

After 5 Years

£26,286

↗ 8%After 5 Years

Change In Property Value

After 5 Years

£170,169

↗ 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	£42,000	£42,630	£43,269	£44,351	£45,460	£217,711
Total Expenses	£36,875	£36,951	£37,025	£37,143	£37,265	£185,258
Profit Before Tax	£5,125	£5,679	£6,245	£7,208	£8,195	£32,452
Profit After Tax	£4,151	£4,600	£5,058	£5,838	£6,638	£26,286
Change In Property Value	£10,000	£30,300	£41,612	£48,686	£39,571	£170,169
Net Return	£14,151	£34,900	£46,670	£54,524	£46,209	£196,455
Return From Rental Income (%)	1%	1%	1%	2%	2%	8%
Total Net Return (%)	4%	10%	14%	16%	14%	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