Terraced KT3 4 beds 2 baths

Albany Road, New Malden KT3

South East, England · KT3

Initial Investment

First Year

£295,450First Year

Profit From Rental Income

After 5 Years

£19,460

↗ 7%After 5 Years

Change In Property Value

After 5 Years

£149,238

↗ 17%After 5 Years

Return On Investment

57%

To view year by year, rotate your phone horizontally.

Analysis

	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£35,952	£36,491	£37,039	£37,965	£38,914	£186,360
Total Expenses	£32,313	£32,379	£32,444	£32,547	£32,653	£162,336
Profit Before Tax	£3,639	£4,112	£4,595	£5,417	£6,261	£24,025
Profit After Tax	£2,948	£3,331	£3,722	£4,388	£5,071	£19,460
Change In Property Value	£8,770	£26,573	£36,494	£42,698	£34,704	£149,238
Net Return	£11,718	£29,904	£40,215	£47,086	£39,775	£168,698
Return From Rental Income (%)	1%	1%	1%	1%	2%	7%
Total Net Return (%)	4%	10%	14%	16%	13%	57%

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