Semi Detached KT3 4 beds 2 baths

Claremont Avenue, New Malden KT3

South East, England · KT3

Initial Investment

First Year

£251,000First Year

Profit From Rental Income

After 5 Years

£-3,401

↘ -1%After 5 Years

Change In Property Value

After 5 Years

£106,428

↗ 14%After 5 Years

Return On Investment

41%

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	£31,500	£31,972	£32,772	£33,591	£34,599	£164,434
Total Expenses	£33,406	£33,465	£33,556	£33,649	£33,760	£167,835
Profit Before Tax	£-1,906	£-1,493	£-784	£-57	£839	£-3,401
Profit After Tax	£-1,906	£-1,493	£-784	£-57	£839	£-3,401
Change In Property Value	£7,500	£7,575	£22,952	£31,521	£36,880	£106,428
Net Return	£5,594	£6,082	£22,168	£31,464	£37,719	£103,027
Return From Rental Income (%)	-1%	-1%	0%	0%	0%	-1%
Total Net Return (%)	2%	2%	9%	13%	15%	41%

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