Terraced KT3 4 beds 3 baths

Woodfield Gardens, New Malden KT3

South East, England · KT3

Initial Investment

First Year

£340,250First Year

Profit From Rental Income

After 5 Years

£22,403

↗ 7%After 5 Years

Change In Property Value

After 5 Years

£169,318

↗ 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	£40,800	£41,412	£42,033	£43,084	£44,161	£211,490
Total Expenses	£36,594	£36,668	£36,740	£36,856	£36,974	£183,832
Profit Before Tax	£4,206	£4,744	£5,293	£6,228	£7,187	£27,658
Profit After Tax	£3,407	£3,843	£4,287	£5,045	£5,821	£22,403
Change In Property Value	£9,950	£30,149	£41,404	£48,443	£39,373	£169,318
Net Return	£13,357	£33,991	£45,691	£53,488	£45,195	£191,721
Return From Rental Income (%)	1%	1%	1%	1%	2%	7%
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