Terraced
CT21
2 beds
1 bath
Horn Street, Seabrook, Kent CT21
South East, England · CT21
View property listing
Initial Investment
£70,000First YearProfit From Rental Income
£7,047
↗ 10%After 5 Years
Change In Property Value
£39,139
↗ 17%After 5 Years
Return On Investment
66%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £10,356 | £10,511 | £10,669 | £10,936 | £11,209 | £53,681 |
| Total Expenses | £8,936 | £8,964 | £8,990 | £9,027 | £9,065 | £44,982 |
| Profit Before Tax | £1,420 | £1,547 | £1,679 | £1,909 | £2,144 | £8,700 |
| Profit After Tax | £1,150 | £1,253 | £1,360 | £1,546 | £1,737 | £7,047 |
| Change In Property Value | £2,300 | £6,969 | £9,571 | £11,198 | £9,101 | £39,139 |
| Net Return | £3,450 | £8,222 | £10,931 | £12,744 | £10,838 | £46,185 |
| Return From Rental Income (%) | 2% | 2% | 2% | 2% | 2% | 10% |
| Total Net Return (%) | 5% | 12% | 16% | 18% | 15% | 66% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change