Terraced KT3 4 beds 2 baths

Burlington Road, New Malden KT3

South East, England · KT3

Initial Investment

First Year

£261,500First Year

Profit From Rental Income

After 5 Years

£17,090

↗ 7%After 5 Years

Change In Property Value

After 5 Years

£132,732

↗ 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	£31,980	£32,460	£32,947	£33,770	£34,615	£165,771
Total Expenses	£28,795	£28,855	£28,914	£29,007	£29,102	£144,672
Profit Before Tax	£3,186	£3,605	£4,033	£4,764	£5,513	£21,099
Profit After Tax	£2,580	£2,920	£3,266	£3,858	£4,465	£17,090
Change In Property Value	£7,800	£23,634	£32,457	£37,975	£30,865	£132,732
Net Return	£10,380	£26,554	£35,724	£41,834	£35,331	£149,822
Return From Rental Income (%)	1%	1%	1%	1%	2%	7%
Total Net Return (%)	4%	10%	14%	16%	14%	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