Flat KT3 1 bed 1 bath

Lime Villas, Lime Grove, New Malden KT3

South East, England · KT3

Initial Investment

First Year

£105,750First Year

Profit From Rental Income

After 5 Years

£1,053

↗ 1%After 5 Years

Change In Property Value

After 5 Years

£57,007

↗ 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	£14,076	£14,287	£14,501	£14,864	£15,236	£72,964
Total Expenses	£14,186	£14,257	£14,320	£14,398	£14,478	£71,639
Profit Before Tax	£-110	£30	£182	£466	£758	£1,325
Profit After Tax	£-110	£24	£147	£378	£614	£1,053
Change In Property Value	£3,350	£10,151	£13,940	£16,310	£13,256	£57,007
Net Return	£3,240	£10,175	£14,087	£16,687	£13,870	£58,059
Return From Rental Income (%)	0%	0%	0%	0%	1%	1%
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