Semi Detached KT3 5 beds 3 baths

Howard Road, New Malden KT3

South East, England · KT3

Initial Investment

First Year

£462,250First Year

Profit From Rental Income

After 5 Years

£34,807

↗ 8%After 5 Years

Change In Property Value

After 5 Years

£221,220

↗ 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	£54,600	£55,419	£56,250	£57,657	£59,098	£283,024
Total Expenses	£47,788	£47,882	£47,975	£48,126	£48,281	£240,052
Profit Before Tax	£6,813	£7,537	£8,275	£9,530	£10,817	£42,972
Profit After Tax	£5,518	£6,105	£6,703	£7,719	£8,762	£34,807
Change In Property Value	£13,000	£39,390	£54,096	£63,292	£51,442	£221,220
Net Return	£18,518	£45,495	£60,798	£71,011	£60,204	£256,027
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