Flat KT3 1 bed 1 bath

Cheltenham Close, New Malden KT3

South East, England · KT3

Initial Investment

First Year

£64,000First Year

Profit From Rental Income

After 5 Years

£19,811

↗ 31%After 5 Years

Change In Property Value

After 5 Years

£29,800

↗ 14%After 5 Years

Return On Investment

78%

Analysis

Swipe horizontally to view all years. Row labels stay visible.

	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£16,296	£16,540	£16,954	£17,378	£17,899	£85,067
Total Expenses	£11,961	£12,032	£12,116	£12,202	£12,297	£60,609
Profit Before Tax	£4,335	£4,509	£4,838	£5,175	£5,602	£24,459
Profit After Tax	£3,511	£3,652	£3,919	£4,192	£4,538	£19,811
Change In Property Value	£2,100	£2,121	£6,427	£8,826	£10,326	£29,800
Net Return	£5,611	£5,773	£10,345	£13,018	£14,864	£49,611
Return From Rental Income (%)	5%	6%	6%	7%	7%	31%
Total Net Return (%)	9%	9%	16%	20%	23%	78%

Expense Distribution

Yearly Profit Before & After Tax

Net Return Over 5 Years

This is for information only, not legal or financial advice; estimates are subject to change