Semi Detached KT3 5 beds 2 baths

Buxton Drive, New Malden KT3

South East, England · KT3

Initial Investment

First Year

£492,250First Year

Profit From Rental Income

After 5 Years

£36,960

↗ 8%After 5 Years

Change In Property Value

After 5 Years

£233,982

↗ 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	£57,756	£58,622	£59,502	£60,989	£62,514	£299,383
Total Expenses	£50,516	£50,615	£50,714	£50,873	£51,036	£253,754
Profit Before Tax	£7,240	£8,007	£8,788	£10,116	£11,478	£45,629
Profit After Tax	£5,864	£6,486	£7,118	£8,194	£9,297	£36,960
Change In Property Value	£13,750	£41,663	£57,217	£66,943	£54,410	£233,982
Net Return	£19,614	£48,148	£64,335	£75,138	£63,707	£270,942
Return From Rental Income (%)	1%	1%	1%	2%	2%	8%
Total Net Return (%)	4%	10%	13%	15%	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