Terraced CT21 2 beds 1 bath

Horn Street, Seabrook, Kent CT21

South East, England · CT21

Initial Investment

First Year

£46,750First Year

Profit From Rental Income

After 5 Years

£3,950

↗ 8%After 5 Years

Change In Property Value

After 5 Years

£25,951

↗ 17%After 5 Years

Return On Investment

64%

To view year by year, rotate your phone horizontally.

Analysis

	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£6,864	£6,967	£7,071	£7,248	£7,429	£35,580
Total Expenses	£6,093	£6,116	£6,137	£6,165	£6,194	£30,704
Profit Before Tax	£771	£851	£935	£1,084	£1,236	£4,876
Profit After Tax	£624	£689	£757	£878	£1,001	£3,950
Change In Property Value	£1,525	£4,621	£6,346	£7,425	£6,035	£25,951
Net Return	£2,149	£5,310	£7,103	£8,302	£7,036	£29,901
Return From Rental Income (%)	1%	1%	2%	2%	2%	8%
Total Net Return (%)	5%	11%	15%	18%	15%	64%

Expense Distribution

Yearly Profit Before & After Tax

Total Rental Income Vs. Total Expense

This is for information only, not legal or financial advice; estimates are subject to change