Detached KT3 4 beds 3 baths

Acacia Grove, New Malden KT3

South East, England · KT3

Initial Investment

First Year

£472,250First Year

Profit From Rental Income

After 5 Years

£87,515

↗ 19%After 5 Years

Change In Property Value

After 5 Years

£188,023

↗ 14%After 5 Years

Return On Investment

58%

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	£79,500	£80,692	£82,710	£84,778	£87,321	£415,001
Total Expenses	£61,019	£61,150	£61,363	£61,580	£61,845	£306,958
Profit Before Tax	£18,481	£19,542	£21,347	£23,197	£25,476	£108,043
Profit After Tax	£14,969	£15,829	£17,291	£18,790	£20,635	£87,515
Change In Property Value	£13,250	£13,383	£40,549	£55,687	£65,154	£188,023
Net Return	£28,219	£29,212	£57,840	£74,477	£85,789	£275,538
Return From Rental Income (%)	3%	3%	4%	4%	4%	19%
Total Net Return (%)	6%	6%	12%	16%	18%	58%

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