Flat KT3 1 bed 1 bath

Sherfield Close, New Malden KT3

South East, England · KT3

Initial Investment

First Year

£83,000First Year

Profit From Rental Income

After 5 Years

£27,889

↗ 34%After 5 Years

Change In Property Value

After 5 Years

£38,314

↗ 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	£20,952	£21,266	£21,798	£22,343	£23,013	£109,372
Total Expenses	£14,807	£14,885	£14,981	£15,079	£15,189	£74,942
Profit Before Tax	£6,145	£6,381	£6,817	£7,264	£7,824	£34,431
Profit After Tax	£4,977	£5,169	£5,522	£5,883	£6,338	£27,889
Change In Property Value	£2,700	£2,727	£8,263	£11,348	£13,277	£38,314
Net Return	£7,677	£7,896	£13,785	£17,231	£19,614	£66,203
Return From Rental Income (%)	6%	6%	7%	7%	8%	34%
Total Net Return (%)	9%	10%	17%	21%	24%	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