Semi Detached KT3 4 beds 3 baths

West Barnes Lane, New Malden KT3

South East, England · KT3

Initial Investment

First Year

£303,500First Year

Profit From Rental Income

After 5 Years

£23,446

↗ 8%After 5 Years

Change In Property Value

After 5 Years

£153,152

↗ 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	£37,800	£38,367	£38,943	£39,916	£40,914	£195,940
Total Expenses	£33,238	£33,307	£33,375	£33,482	£33,593	£166,994
Profit Before Tax	£4,563	£5,060	£5,568	£6,434	£7,321	£28,946
Profit After Tax	£3,696	£4,099	£4,510	£5,211	£5,930	£23,446
Change In Property Value	£9,000	£27,270	£37,451	£43,817	£35,614	£153,152
Net Return	£12,696	£31,369	£41,961	£49,029	£41,544	£176,598
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