Semi Detached KT3 3 beds 1 bath

Beechcroft Avenue, New Malden KT3

South East, England · KT3

Initial Investment

First Year

£340,250First Year

Profit From Rental Income

After 5 Years

£26,167

↗ 8%After 5 Years

Change In Property Value

After 5 Years

£169,318

↗ 17%After 5 Years

Return On Investment

57%

To view year by year, rotate your phone horizontally.

Analysis

	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£41,796	£42,423	£43,059	£44,136	£45,239	£216,653
Total Expenses	£36,694	£36,769	£36,843	£36,961	£37,082	£184,348
Profit Before Tax	£5,102	£5,654	£6,216	£7,175	£8,157	£32,305
Profit After Tax	£4,133	£4,580	£5,035	£5,812	£6,607	£26,167
Change In Property Value	£9,950	£30,149	£41,404	£48,443	£39,373	£169,318
Net Return	£14,083	£34,728	£46,439	£54,254	£45,980	£195,485
Return From Rental Income (%)	1%	1%	1%	2%	2%	8%
Total Net Return (%)	4%	10%	14%	16%	14%	57%

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