Semi Detached KT3 3 beds 2 baths

Beechcroft Avenue, New Malden KT3

South East, England · KT3

Initial Investment

First Year

£342,250First Year

Profit From Rental Income

After 5 Years

£65,530

↗ 19%After 5 Years

Change In Property Value

After 5 Years

£141,904

↗ 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	£60,000	£60,900	£62,422	£63,983	£65,903	£313,208
Total Expenses	£46,175	£46,277	£46,439	£46,607	£46,809	£232,307
Profit Before Tax	£13,825	£14,623	£15,983	£17,377	£19,093	£80,901
Profit After Tax	£11,198	£11,845	£12,946	£14,075	£15,466	£65,530
Change In Property Value	£10,000	£10,100	£30,603	£42,028	£49,173	£141,904
Net Return	£21,198	£21,945	£43,549	£56,103	£64,639	£207,434
Return From Rental Income (%)	3%	3%	4%	4%	5%	19%
Total Net Return (%)	6%	6%	13%	16%	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