Flat KT3 2 beds 1 bath

Blagdon Road, New Malden KT3

South East, England · KT3

Initial Investment

First Year

£137,250First Year

Profit From Rental Income

After 5 Years

£-10,863

↘ -8%After 5 Years

Change In Property Value

After 5 Years

£60,309

↗ 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	£17,856	£18,124	£18,577	£19,041	£19,613	£93,211
Total Expenses	£20,647	£20,720	£20,809	£20,899	£20,999	£104,074
Profit Before Tax	£-2,791	£-2,596	£-2,232	£-1,857	£-1,386	£-10,863
Profit After Tax	£-2,791	£-2,596	£-2,232	£-1,857	£-1,386	£-10,863
Change In Property Value	£4,250	£4,293	£13,006	£17,862	£20,898	£60,309
Net Return	£1,459	£1,696	£10,775	£16,004	£19,512	£49,446
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