Flat KT3 3 beds 2 baths

Chestnut Grove, New Malden KT3

South East, England · KT3

Initial Investment

First Year

£223,000First Year

Profit From Rental Income

After 5 Years

£81,753

↗ 37%After 5 Years

Change In Property Value

After 5 Years

£95,076

↗ 14%After 5 Years

Return On Investment

79%

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	£51,996	£52,776	£54,095	£55,448	£57,111	£271,426
Total Expenses	£33,782	£33,906	£34,081	£34,260	£34,469	£170,497
Profit Before Tax	£18,214	£18,870	£20,015	£21,188	£22,642	£100,929
Profit After Tax	£14,753	£15,285	£16,212	£17,162	£18,340	£81,753
Change In Property Value	£6,700	£6,767	£20,504	£28,159	£32,946	£95,076
Net Return	£21,453	£22,052	£36,716	£45,321	£51,286	£176,828
Return From Rental Income (%)	7%	7%	7%	8%	8%	37%
Total Net Return (%)	10%	10%	16%	20%	23%	79%

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