Semi Detached KT3 4 beds 2 baths

Windrush, New Malden KT3

South East, England · KT3

Initial Investment

First Year

£242,250First Year

Profit From Rental Income

After 5 Years

£18,498

↗ 8%After 5 Years

Change In Property Value

After 5 Years

£123,373

↗ 17%After 5 Years

Return On Investment

59%

To view year by year, rotate your phone horizontally.

Analysis

	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£30,456	£30,913	£31,377	£32,161	£32,965	£157,871
Total Expenses	£26,872	£26,931	£26,987	£27,076	£27,167	£135,034
Profit Before Tax	£3,584	£3,982	£4,389	£5,085	£5,798	£22,837
Profit After Tax	£2,903	£3,226	£3,555	£4,119	£4,696	£18,498
Change In Property Value	£7,250	£21,968	£30,169	£35,297	£28,689	£123,373
Net Return	£10,153	£25,193	£33,724	£39,416	£33,385	£141,871
Return From Rental Income (%)	1%	1%	1%	2%	2%	8%
Total Net Return (%)	4%	10%	14%	16%	14%	59%

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