Flat KT3 0 beds 0 baths

High Street, New Malden KT3

South East, England · KT3

Initial Investment

First Year

£322,250First Year

Profit From Rental Income

After 5 Years

£18,518

↗ 6%After 5 Years

Change In Property Value

After 5 Years

£161,661

↗ 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	£39,900	£40,498	£41,106	£42,134	£43,187	£206,825
Total Expenses	£36,556	£36,666	£36,768	£36,912	£37,060	£183,963
Profit Before Tax	£3,344	£3,832	£4,338	£5,221	£6,127	£22,862
Profit After Tax	£2,708	£3,104	£3,514	£4,229	£4,962	£18,518
Change In Property Value	£9,500	£28,785	£39,531	£46,252	£37,592	£161,661
Net Return	£12,208	£31,889	£43,045	£50,481	£42,555	£180,179
Return From Rental Income (%)	1%	1%	1%	1%	2%	6%
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