Semi Detached KT3 3 beds 1 bath

Eton Avenue, New Malden KT3

South East, England · KT3

Initial Investment

First Year

£217,750First Year

Profit From Rental Income

After 5 Years

£42,193

↗ 19%After 5 Years

Change In Property Value

After 5 Years

£92,947

↗ 14%After 5 Years

Return On Investment

62%

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	£39,300	£39,889	£40,887	£41,909	£43,166	£205,151
Total Expenses	£30,417	£30,488	£30,598	£30,711	£30,848	£153,062
Profit Before Tax	£8,883	£9,402	£10,289	£11,198	£12,319	£52,090
Profit After Tax	£7,195	£7,616	£8,334	£9,070	£9,978	£42,193
Change In Property Value	£6,550	£6,616	£20,045	£27,528	£32,208	£92,947
Net Return	£13,745	£14,231	£28,379	£36,599	£42,186	£135,140
Return From Rental Income (%)	3%	3%	4%	4%	5%	19%
Total Net Return (%)	6%	7%	13%	17%	19%	62%

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