Flat KT3 2 beds 1 bath

Kingston Road, New Malden KT3

South East, England · KT3

Initial Investment

First Year

£76,000First Year

Profit From Rental Income

After 5 Years

£-10,707

↘ -14%After 5 Years

Change In Property Value

After 5 Years

£35,476

↗ 14%After 5 Years

Return On Investment

33%

To view year by year, rotate your phone horizontally.

Analysis

	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£10,500	£10,657	£10,924	£11,197	£11,533	£54,811
Total Expenses	£12,969	£13,031	£13,100	£13,171	£13,248	£65,518
Profit Before Tax	£-2,469	£-2,373	£-2,176	£-1,974	£-1,715	£-10,707
Profit After Tax	£-2,469	£-2,373	£-2,176	£-1,974	£-1,715	£-10,707
Change In Property Value	£2,500	£2,525	£7,651	£10,507	£12,293	£35,476
Net Return	£31	£152	£5,475	£8,533	£10,579	£24,769
Return From Rental Income (%)	-3%	-3%	-3%	-3%	-2%	-14%
Total Net Return (%)	0%	0%	7%	11%	14%	33%

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