Semi Detached KT3 4 beds 1 bath

Thetford Road, New Malden KT3

South East, England · KT3

Initial Investment

First Year

£294,750First Year

Profit From Rental Income

After 5 Years

£22,759

↗ 8%After 5 Years

Change In Property Value

After 5 Years

£148,898

↗ 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	£36,756	£37,307	£37,867	£38,814	£39,784	£190,528
Total Expenses	£32,329	£32,396	£32,463	£32,568	£32,675	£162,431
Profit Before Tax	£4,427	£4,911	£5,404	£6,246	£7,109	£28,097
Profit After Tax	£3,586	£3,978	£4,378	£5,059	£5,758	£22,759
Change In Property Value	£8,750	£26,513	£36,411	£42,600	£34,625	£148,898
Net Return	£12,336	£30,490	£40,788	£47,659	£40,383	£171,657
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