Flat KT3 2 beds 2 baths

Blagdon Road, New Malden KT3

South East, England · KT3

Initial Investment

First Year

£142,500First Year

Profit From Rental Income

After 5 Years

£-10,907

↘ -8%After 5 Years

Change In Property Value

After 5 Years

£62,438

↗ 14%After 5 Years

Return On Investment

36%

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	£18,480	£18,757	£19,226	£19,707	£20,298	£96,468
Total Expenses	£21,305	£21,379	£21,469	£21,561	£21,662	£107,375
Profit Before Tax	£-2,825	£-2,622	£-2,242	£-1,854	£-1,364	£-10,907
Profit After Tax	£-2,825	£-2,622	£-2,242	£-1,854	£-1,364	£-10,907
Change In Property Value	£4,400	£4,444	£13,465	£18,492	£21,636	£62,438
Net Return	£1,575	£1,822	£11,223	£16,639	£20,272	£51,531
Return From Rental Income (%)	-2%	-2%	-2%	-1%	-1%	-8%
Total Net Return (%)	1%	1%	8%	12%	14%	36%

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