Semi Detached KT3 4 beds 3 baths

West Barnes Lane, New Malden KT3

South East, England · KT3

Initial Investment

First Year

£303,500First Year

Profit From Rental Income

After 5 Years

£58,766

↗ 19%After 5 Years

Change In Property Value

After 5 Years

£127,714

↗ 14%After 5 Years

Return On Investment

61%

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	£54,000	£54,810	£56,180	£57,585	£59,312	£281,887
Total Expenses	£41,608	£41,700	£41,848	£41,999	£42,183	£209,337
Profit Before Tax	£12,393	£13,110	£14,332	£15,586	£17,130	£72,550
Profit After Tax	£10,038	£10,619	£11,609	£12,624	£13,875	£58,766
Change In Property Value	£9,000	£9,090	£27,543	£37,825	£44,256	£127,714
Net Return	£19,038	£19,709	£39,152	£50,450	£58,131	£186,479
Return From Rental Income (%)	3%	3%	4%	4%	5%	19%
Total Net Return (%)	6%	6%	13%	17%	19%	61%

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