Flat KT3 3 beds 2 baths

Chestnut Grove, New Malden KT3

South East, England · KT3

Initial Investment

First Year

£223,000First Year

Profit From Rental Income

After 5 Years

£10,566

↗ 5%After 5 Years

Change In Property Value

After 5 Years

£114,013

↗ 17%After 5 Years

Return On Investment

56%

To view year by year, rotate your phone horizontally.

Analysis

	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£28,140	£28,562	£28,991	£29,715	£30,458	£145,866
Total Expenses	£26,371	£26,463	£26,547	£26,662	£26,779	£132,822
Profit Before Tax	£1,769	£2,099	£2,443	£3,054	£3,680	£13,044
Profit After Tax	£1,433	£1,700	£1,979	£2,473	£2,980	£10,566
Change In Property Value	£6,700	£20,301	£27,880	£32,620	£26,513	£114,013
Net Return	£8,133	£22,001	£29,859	£35,093	£29,493	£124,579
Return From Rental Income (%)	1%	1%	1%	1%	1%	5%
Total Net Return (%)	4%	10%	13%	16%	13%	56%

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