Terraced KT3 2 beds 1 bath

Willow Road, New Malden KT3

South East, England · KT3

Initial Investment

First Year

£154,750First Year

Profit From Rental Income

After 5 Years

£9,584

↗ 6%After 5 Years

Change In Property Value

After 5 Years

£80,830

↗ 17%After 5 Years

Return On Investment

58%

To view year by year, rotate your phone horizontally.

Analysis

	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£19,476	£19,768	£20,065	£20,566	£21,080	£100,956
Total Expenses	£17,731	£17,772	£17,812	£17,873	£17,935	£89,124
Profit Before Tax	£1,745	£1,996	£2,252	£2,693	£3,145	£11,832
Profit After Tax	£1,414	£1,617	£1,824	£2,182	£2,548	£9,584
Change In Property Value	£4,750	£14,393	£19,766	£23,126	£18,796	£80,830
Net Return	£6,164	£16,009	£21,590	£25,307	£21,344	£90,414
Return From Rental Income (%)	1%	1%	1%	1%	2%	6%
Total Net Return (%)	4%	10%	14%	16%	14%	58%

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