Terraced KT3 3 beds 1 bath

Chestnut Grove, New Malden KT3

South East, England · KT3

Initial Investment

First Year

£249,250First Year

Profit From Rental Income

After 5 Years

£12,981

↗ 5%After 5 Years

Change In Property Value

After 5 Years

£105,718

↗ 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	£35,424	£35,955	£36,854	£37,776	£38,909	£184,918
Total Expenses	£33,600	£33,665	£33,766	£33,869	£33,993	£168,892
Profit Before Tax	£1,824	£2,290	£3,089	£3,907	£4,916	£16,026
Profit After Tax	£1,477	£1,855	£2,502	£3,165	£3,982	£12,981
Change In Property Value	£7,450	£7,525	£22,799	£31,311	£36,634	£105,718
Net Return	£8,927	£9,380	£25,301	£34,476	£40,616	£118,700
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