Terraced KT3 3 beds 1 bath

Franks Avenue, New Malden KT3

South East, England · KT3

Initial Investment

First Year

£189,750First Year

Profit From Rental Income

After 5 Years

£9,519

↗ 5%After 5 Years

Change In Property Value

After 5 Years

£81,595

↗ 14%After 5 Years

Return On Investment

48%

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	£27,336	£27,746	£28,440	£29,151	£30,025	£142,698
Total Expenses	£26,047	£26,099	£26,179	£26,261	£26,360	£130,946
Profit Before Tax	£1,289	£1,647	£2,260	£2,889	£3,666	£11,751
Profit After Tax	£1,044	£1,334	£1,831	£2,340	£2,969	£9,519
Change In Property Value	£5,750	£5,808	£17,597	£24,166	£28,274	£81,595
Net Return	£6,794	£7,141	£19,428	£26,506	£31,244	£91,113
Return From Rental Income (%)	1%	1%	1%	1%	2%	5%
Total Net Return (%)	4%	4%	10%	14%	16%	48%

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