Flat KT3 1 bed 1 bath

Dukes Avenue, New Malden KT3

South East, England · KT3

Initial Investment

First Year

£102,232First Year

Profit From Rental Income

After 5 Years

£709

↗ 1%After 5 Years

Change In Property Value

After 5 Years

£55,296

↗ 17%After 5 Years

Return On Investment

55%

To view year by year, rotate your phone horizontally.

Analysis

	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£13,644	£13,849	£14,056	£14,408	£14,768	£70,725
Total Expenses	£13,820	£13,890	£13,952	£14,029	£14,108	£69,798
Profit Before Tax	£-176	£-41	£104	£379	£660	£927
Profit After Tax	£-176	£-41	£85	£307	£535	£709
Change In Property Value	£3,250	£9,846	£13,522	£15,821	£12,859	£55,296
Net Return	£3,074	£9,805	£13,606	£16,127	£13,394	£56,006
Return From Rental Income (%)	0%	0%	0%	0%	1%	1%
Total Net Return (%)	3%	10%	13%	16%	13%	55%

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