Terraced KT3 4 beds 3 baths

Woodfield Gardens, New Malden KT3

South East, England · KT3

Initial Investment

First Year

£332,250First Year

Profit From Rental Income

After 5 Years

£21,881

↗ 7%After 5 Years

Change In Property Value

After 5 Years

£165,915

↗ 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	£39,972	£40,572	£41,180	£42,210	£43,265	£207,198
Total Expenses	£35,868	£35,940	£36,011	£36,125	£36,241	£180,185
Profit Before Tax	£4,104	£4,631	£5,169	£6,085	£7,024	£27,013
Profit After Tax	£3,324	£3,751	£4,187	£4,929	£5,689	£21,881
Change In Property Value	£9,750	£29,543	£40,572	£47,469	£38,582	£165,915
Net Return	£13,074	£33,294	£44,758	£52,398	£44,271	£187,795
Return From Rental Income (%)	1%	1%	1%	1%	2%	7%
Total Net Return (%)	4%	10%	13%	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