Terraced KT3 4 beds 1 bath

Cavendish Road, New Malden KT3

South East, England · KT3

Initial Investment

First Year

£216,000First Year

Profit From Rental Income

After 5 Years

£-6,340

↘ -3%After 5 Years

Change In Property Value

After 5 Years

£92,238

↗ 14%After 5 Years

Return On Investment

40%

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	£26,652	£27,052	£27,728	£28,421	£29,274	£139,127
Total Expenses	£28,954	£29,005	£29,084	£29,164	£29,260	£145,467
Profit Before Tax	£-2,302	£-1,954	£-1,356	£-743	£14	£-6,340
Profit After Tax	£-2,302	£-1,954	£-1,356	£-743	£14	£-6,340
Change In Property Value	£6,500	£6,565	£19,892	£27,318	£31,962	£92,238
Net Return	£4,198	£4,611	£18,536	£26,575	£31,976	£85,897
Return From Rental Income (%)	-1%	-1%	-1%	0%	0%	-3%
Total Net Return (%)	2%	2%	9%	12%	15%	40%

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