Flat KT3 2 beds 2 baths

Blagdon Road, New Malden KT3

South East, England · KT3

Initial Investment

First Year

£142,500First Year

Profit From Rental Income

After 5 Years

£4,033

↗ 3%After 5 Years

Change In Property Value

After 5 Years

£74,874

↗ 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	£18,480	£18,757	£19,039	£19,515	£20,002	£95,793
Total Expenses	£18,005	£18,083	£18,152	£18,241	£18,333	£90,814
Profit Before Tax	£475	£674	£887	£1,273	£1,670	£4,979
Profit After Tax	£385	£546	£718	£1,031	£1,352	£4,033
Change In Property Value	£4,400	£13,332	£18,309	£21,422	£17,411	£74,874
Net Return	£4,785	£13,878	£19,028	£22,453	£18,764	£78,907
Return From Rental Income (%)	0%	0%	1%	1%	1%	3%
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