Terraced KT3 3 beds 1 bath

Franks Avenue, New Malden KT3

South East, England · KT3

Initial Investment

First Year

£198,500First Year

Profit From Rental Income

After 5 Years

£12,658

↗ 6%After 5 Years

Change In Property Value

After 5 Years

£102,101

↗ 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	£24,600	£24,969	£25,344	£25,977	£26,627	£127,516
Total Expenses	£22,265	£22,314	£22,362	£22,436	£22,512	£111,889
Profit Before Tax	£2,335	£2,655	£2,981	£3,541	£4,115	£15,627
Profit After Tax	£1,891	£2,150	£2,415	£2,868	£3,333	£12,658
Change In Property Value	£6,000	£18,180	£24,967	£29,212	£23,743	£102,101
Net Return	£7,891	£20,330	£27,382	£32,080	£27,076	£114,759
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