Flat KT3 3 beds 2 baths

Montem Road, New Malden KT3

South East, England · KT3

Initial Investment

First Year

£219,500First Year

Profit From Rental Income

After 5 Years

£10,282

↗ 5%After 5 Years

Change In Property Value

After 5 Years

£112,312

↗ 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	£27,720	£28,136	£28,558	£29,272	£30,004	£143,689
Total Expenses	£26,008	£26,099	£26,182	£26,296	£26,411	£130,996
Profit Before Tax	£1,713	£2,037	£2,376	£2,976	£3,592	£12,693
Profit After Tax	£1,387	£1,650	£1,924	£2,411	£2,910	£10,282
Change In Property Value	£6,600	£19,998	£27,464	£32,133	£26,117	£112,312
Net Return	£7,987	£21,648	£29,388	£34,544	£29,027	£122,593
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