Flat KT3 2 beds 1 bath

Claremont Avenue, New Malden KT3

South East, England · KT3

Initial Investment

First Year

£135,500First Year

Profit From Rental Income

After 5 Years

£3,465

↗ 3%After 5 Years

Change In Property Value

After 5 Years

£71,471

↗ 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	£17,640	£17,905	£18,173	£18,627	£19,093	£91,438
Total Expenses	£17,278	£17,354	£17,422	£17,509	£17,598	£87,161
Profit Before Tax	£363	£551	£751	£1,118	£1,495	£4,278
Profit After Tax	£294	£446	£609	£906	£1,211	£3,465
Change In Property Value	£4,200	£12,726	£17,477	£20,448	£16,620	£71,471
Net Return	£4,494	£13,172	£18,086	£21,354	£17,831	£74,936
Return From Rental Income (%)	0%	0%	0%	1%	1%	3%
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