Semi Detached KT3 4 beds 2 baths

Windrush, New Malden KT3

South East, England · KT3

Initial Investment

First Year

£242,250First Year

Profit From Rental Income

After 5 Years

£46,928

↗ 19%After 5 Years

Change In Property Value

After 5 Years

£102,880

↗ 14%After 5 Years

Return On Investment

62%

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	£43,500	£44,152	£45,256	£46,388	£47,779	£227,076
Total Expenses	£33,614	£33,691	£33,812	£33,936	£34,086	£169,140
Profit Before Tax	£9,886	£10,461	£11,444	£12,451	£13,693	£57,936
Profit After Tax	£8,007	£8,474	£9,270	£10,086	£11,091	£46,928
Change In Property Value	£7,250	£7,323	£22,187	£30,470	£35,650	£102,880
Net Return	£15,257	£15,796	£31,457	£40,556	£46,742	£149,808
Return From Rental Income (%)	3%	3%	4%	4%	5%	19%
Total Net Return (%)	6%	7%	13%	17%	19%	62%

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