Terraced KT3 2 beds 1 bath

Beresford Road, New Malden KT3

South East, England · KT3

Initial Investment

First Year

£198,500First Year

Profit From Rental Income

After 5 Years

£10,022

↗ 5%After 5 Years

Change In Property Value

After 5 Years

£85,142

↗ 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	£28,524	£28,952	£29,676	£30,418	£31,330	£148,899
Total Expenses	£27,157	£27,212	£27,295	£27,380	£27,482	£136,526
Profit Before Tax	£1,367	£1,740	£2,381	£3,038	£3,848	£12,373
Profit After Tax	£1,107	£1,410	£1,928	£2,460	£3,117	£10,022
Change In Property Value	£6,000	£6,060	£18,362	£25,217	£29,504	£85,142
Net Return	£7,107	£7,470	£20,290	£27,677	£32,621	£95,165
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