Flat KT3 1 bed 1 bath

Kingston Lodge, New Malden KT3

South East, England · KT3

Initial Investment

First Year

£39,985First Year

Profit From Rental Income

After 5 Years

£-10,570

↘ -26%After 5 Years

Change In Property Value

After 5 Years

£18,440

↗ 14%After 5 Years

Return On Investment

20%

To view year by year, rotate your phone horizontally.

Analysis

	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£5,460	£5,542	£5,680	£5,822	£5,997	£28,502
Total Expenses	£7,702	£7,756	£7,813	£7,871	£7,931	£39,072
Profit Before Tax	£-2,242	£-2,214	£-2,132	£-2,048	£-1,934	£-10,570
Profit After Tax	£-2,242	£-2,214	£-2,132	£-2,048	£-1,934	£-10,570
Change In Property Value	£1,300	£1,312	£3,977	£5,462	£6,390	£18,440
Net Return	£-942	£-902	£1,845	£3,413	£4,456	£7,870
Return From Rental Income (%)	-6%	-6%	-5%	-5%	-5%	-26%
Total Net Return (%)	-2%	-2%	5%	9%	11%	20%

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