Terraced KT3 3 beds 2 baths

Beverley Road, New Malden KT3

South East, England · KT3

Initial Investment

First Year

£184,500First Year

Profit From Rental Income

After 5 Years

£9,235

↗ 5%After 5 Years

Change In Property Value

After 5 Years

£79,466

↗ 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	£26,628	£27,027	£27,703	£28,396	£29,248	£139,002
Total Expenses	£25,381	£25,432	£25,511	£25,591	£25,687	£127,601
Profit Before Tax	£1,247	£1,595	£2,193	£2,805	£3,561	£11,401
Profit After Tax	£1,010	£1,292	£1,776	£2,272	£2,884	£9,235
Change In Property Value	£5,600	£5,656	£17,138	£23,536	£27,537	£79,466
Net Return	£6,610	£6,948	£18,914	£25,808	£30,421	£88,701
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