Terraced KT3 3 beds 1 bath

Claremont Avenue, New Malden KT3

South East, England · KT3

Initial Investment

First Year

£224,750First Year

Profit From Rental Income

After 5 Years

£11,580

↗ 5%After 5 Years

Change In Property Value

After 5 Years

£95,785

↗ 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	£32,100	£32,581	£33,396	£34,231	£35,258	£167,566
Total Expenses	£30,491	£30,550	£30,642	£30,737	£30,850	£153,271
Profit Before Tax	£1,609	£2,031	£2,754	£3,494	£4,408	£14,296
Profit After Tax	£1,304	£1,645	£2,230	£2,830	£3,570	£11,580
Change In Property Value	£6,750	£6,818	£20,657	£28,369	£33,192	£95,785
Net Return	£8,054	£8,463	£22,887	£31,199	£36,762	£107,365
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