Terraced KT3 4 beds 3 baths

Woodfield Gardens, New Malden KT3

South East, England · KT3

Initial Investment

First Year

£322,250First Year

Profit From Rental Income

After 5 Years

£-8,066

↘ -3%After 5 Years

Change In Property Value

After 5 Years

£134,809

↗ 14%After 5 Years

Return On Investment

39%

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	£38,952	£39,536	£40,525	£41,538	£42,784	£203,335
Total Expenses	£42,086	£42,156	£42,266	£42,378	£42,514	£211,401
Profit Before Tax	£-3,134	£-2,620	£-1,741	£-840	£270	£-8,066
Profit After Tax	£-3,134	£-2,620	£-1,741	£-840	£270	£-8,066
Change In Property Value	£9,500	£9,595	£29,073	£39,927	£46,714	£134,809
Net Return	£6,366	£6,975	£27,332	£39,086	£46,985	£126,743
Return From Rental Income (%)	-1%	-1%	-1%	0%	0%	-3%
Total Net Return (%)	2%	2%	8%	12%	15%	39%

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