Semi Detached KT3 3 beds 1 bath

Eton Avenue, New Malden KT3

South East, England · KT3

Initial Investment

First Year

£266,750First Year

Profit From Rental Income

After 5 Years

£20,486

↗ 8%After 5 Years

Change In Property Value

After 5 Years

£135,284

↗ 17%After 5 Years

Return On Investment

58%

To view year by year, rotate your phone horizontally.

Analysis

	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£33,396	£33,897	£34,405	£35,266	£36,147	£173,111
Total Expenses	£29,419	£29,481	£29,542	£29,639	£29,738	£147,819
Profit Before Tax	£3,977	£4,416	£4,863	£5,627	£6,409	£25,292
Profit After Tax	£3,222	£3,577	£3,939	£4,558	£5,192	£20,486
Change In Property Value	£7,950	£24,089	£33,082	£38,705	£31,459	£135,284
Net Return	£11,172	£27,665	£37,021	£43,263	£36,651	£155,771
Return From Rental Income (%)	1%	1%	1%	2%	2%	8%
Total Net Return (%)	4%	10%	14%	16%	14%	58%

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