Semi Detached KT3 3 beds 2 baths

Cambridge Road, New Malden KT3

South East, England · KT3

Initial Investment

First Year

£284,250First Year

Profit From Rental Income

After 5 Years

£21,907

↗ 8%After 5 Years

Change In Property Value

After 5 Years

£143,793

↗ 17%After 5 Years

Return On Investment

58%

To view year by year, rotate your phone horizontally.

Analysis

	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£35,496	£36,028	£36,569	£37,483	£38,420	£183,997
Total Expenses	£31,237	£31,303	£31,368	£31,469	£31,574	£156,951
Profit Before Tax	£4,259	£4,725	£5,201	£6,014	£6,846	£27,045
Profit After Tax	£3,449	£3,827	£4,213	£4,871	£5,546	£21,907
Change In Property Value	£8,450	£25,604	£35,162	£41,140	£33,437	£143,793
Net Return	£11,899	£29,431	£39,375	£46,011	£38,983	£165,699
Return From Rental Income (%)	1%	1%	1%	2%	2%	8%
Total Net Return (%)	4%	10%	14%	16%	14%	58%

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