Flat KT3 1 bed 1 bath

Sherfield Close, New Malden KT3

South East, England · KT3

Initial Investment

First Year

£79,500First Year

Profit From Rental Income

After 5 Years

£-1,333

↘ -2%After 5 Years

Change In Property Value

After 5 Years

£44,244

↗ 17%After 5 Years

Return On Investment

54%

To view year by year, rotate your phone horizontally.

Analysis

	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£10,920	£11,084	£11,250	£11,531	£11,820	£56,605
Total Expenses	£11,458	£11,524	£11,582	£11,651	£11,723	£57,937
Profit Before Tax	£-538	£-440	£-331	£-120	£97	£-1,333
Profit After Tax	£-538	£-440	£-331	£-120	£97	£-1,333
Change In Property Value	£2,600	£7,878	£10,819	£12,658	£10,288	£44,244
Net Return	£2,063	£7,438	£10,488	£12,538	£10,385	£42,911
Return From Rental Income (%)	-1%	-1%	0%	0%	0%	-2%
Total Net Return (%)	3%	9%	13%	16%	13%	54%

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