Semi Detached KT3 4 beds 2 baths

Claremont Avenue, New Malden KT3

South East, England · KT3

Initial Investment

First Year

£259,750First Year

Profit From Rental Income

After 5 Years

£19,918

↗ 8%After 5 Years

Change In Property Value

After 5 Years

£131,881

↗ 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	£32,556	£33,044	£33,540	£34,379	£35,238	£168,757
Total Expenses	£28,691	£28,753	£28,812	£28,907	£29,003	£144,166
Profit Before Tax	£3,865	£4,292	£4,728	£5,472	£6,235	£24,591
Profit After Tax	£3,130	£3,476	£3,829	£4,432	£5,050	£19,918
Change In Property Value	£7,750	£23,483	£32,249	£37,732	£30,667	£131,881
Net Return	£10,880	£26,959	£36,079	£42,164	£35,718	£151,799
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