Terraced
TN12
2 beds
2 baths
Maddocks Close, Paddock Wood, Kent TN12
South East, England · TN12
View property listing
Initial Investment
£61,000First YearProfit From Rental Income
£8,870
↗ 15%After 5 Years
Change In Property Value
£34,034
↗ 17%After 5 Years
Return On Investment
70%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £9,804 | £9,951 | £10,100 | £10,353 | £10,612 | £50,820 |
| Total Expenses | £7,915 | £7,943 | £7,968 | £8,003 | £8,040 | £39,869 |
| Profit Before Tax | £1,889 | £2,008 | £2,133 | £2,349 | £2,572 | £10,951 |
| Profit After Tax | £1,530 | £1,627 | £1,727 | £1,903 | £2,083 | £8,870 |
| Change In Property Value | £2,000 | £6,060 | £8,322 | £9,737 | £7,914 | £34,034 |
| Net Return | £3,530 | £7,687 | £10,050 | £11,640 | £9,997 | £42,904 |
| Return From Rental Income (%) | 3% | 3% | 3% | 3% | 3% | 15% |
| Total Net Return (%) | 6% | 13% | 16% | 19% | 16% | 70% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change