Semi Detached KT3 4 beds 2 baths

Rosebery Avenue, New Malden KT3

South East, England · KT3

Initial Investment

First Year

£482,250First Year

Profit From Rental Income

After 5 Years

£89,206

↗ 18%After 5 Years

Change In Property Value

After 5 Years

£191,570

↗ 14%After 5 Years

Return On Investment

58%

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	£81,000	£82,215	£84,270	£86,377	£88,968	£422,831
Total Expenses	£62,161	£62,294	£62,511	£62,732	£63,002	£312,700
Profit Before Tax	£18,839	£19,921	£21,760	£23,645	£25,966	£110,131
Profit After Tax	£15,259	£16,136	£17,625	£19,152	£21,033	£89,206
Change In Property Value	£13,500	£13,635	£41,314	£56,738	£66,383	£191,570
Net Return	£28,759	£29,771	£58,940	£75,890	£87,416	£280,776
Return From Rental Income (%)	3%	3%	4%	4%	4%	18%
Total Net Return (%)	6%	6%	12%	16%	18%	58%

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