Flat KT3 3 beds 1 bath

Sheephouse Way, New Malden KT3

South East, England · KT3

Initial Investment

First Year

£111,000First Year

Profit From Rental Income

After 5 Years

£38,689

↗ 35%After 5 Years

Change In Property Value

After 5 Years

£49,666

↗ 14%After 5 Years

Return On Investment

80%

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	£27,168	£27,576	£28,265	£28,972	£29,841	£141,821
Total Expenses	£18,603	£18,690	£18,802	£18,916	£19,046	£94,057
Profit Before Tax	£8,565	£8,886	£9,463	£10,055	£10,795	£47,764
Profit After Tax	£6,938	£7,197	£7,665	£8,145	£8,744	£38,689
Change In Property Value	£3,500	£3,535	£10,711	£14,710	£17,211	£49,666
Net Return	£10,438	£10,732	£18,376	£22,855	£25,954	£88,355
Return From Rental Income (%)	6%	6%	7%	7%	8%	35%
Total Net Return (%)	9%	10%	17%	21%	23%	80%

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