Flat KT3 1 bed 1 bath

Kingston Lodge, New Malden KT3

South East, England · KT3

Initial Investment

First Year

£53,500First Year

Profit From Rental Income

After 5 Years

£-10,600

↘ -20%After 5 Years

Change In Property Value

After 5 Years

£24,833

↗ 14%After 5 Years

Return On Investment

27%

To view year by year, rotate your phone horizontally.

Analysis

	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£7,356	£7,466	£7,653	£7,844	£8,080	£38,399
Total Expenses	£9,679	£9,736	£9,797	£9,860	£9,927	£48,999
Profit Before Tax	£-2,323	£-2,269	£-2,144	£-2,016	£-1,847	£-10,600
Profit After Tax	£-2,323	£-2,269	£-2,144	£-2,016	£-1,847	£-10,600
Change In Property Value	£1,750	£1,768	£5,356	£7,355	£8,605	£24,833
Net Return	£-573	£-502	£3,211	£5,339	£6,758	£14,234
Return From Rental Income (%)	-4%	-4%	-4%	-4%	-3%	-20%
Total Net Return (%)	-1%	-1%	6%	10%	13%	27%

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