Semi Detached KT3 2 beds 1 bath

Chestnut Grove, New Malden KT3

South East, England · KT3

Initial Investment

First Year

£224,750First Year

Profit From Rental Income

After 5 Years

£43,546

↗ 19%After 5 Years

Change In Property Value

After 5 Years

£95,785

↗ 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	£40,500	£41,107	£42,135	£43,189	£44,484	£211,415
Total Expenses	£31,331	£31,403	£31,516	£31,633	£31,773	£157,655
Profit Before Tax	£9,169	£9,705	£10,619	£11,556	£12,711	£53,760
Profit After Tax	£7,427	£7,861	£8,601	£9,360	£10,296	£43,546
Change In Property Value	£6,750	£6,818	£20,657	£28,369	£33,192	£95,785
Net Return	£14,177	£14,678	£29,258	£37,729	£43,488	£139,331
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