Semi Detached TN18 4 beds 2 baths

Highgate Hill, Hawkhurst, Kent TN18

South East, England · TN18

Initial Investment

First Year

£268,150First Year

Profit From Rental Income

After 5 Years

£32,662

↗ 12%After 5 Years

Change In Property Value

After 5 Years

£135,965

↗ 17%After 5 Years

Return On Investment

63%

To view year by year, rotate your phone horizontally.

Analysis

	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£36,756	£37,307	£37,867	£38,814	£39,784	£190,528
Total Expenses	£29,883	£29,951	£30,017	£30,122	£30,230	£150,204
Profit Before Tax	£6,873	£7,356	£7,850	£8,691	£9,554	£40,324
Profit After Tax	£5,567	£5,959	£6,358	£7,040	£7,739	£32,662
Change In Property Value	£7,990	£24,210	£33,248	£38,900	£31,617	£135,965
Net Return	£13,557	£30,168	£39,606	£45,940	£39,356	£168,627
Return From Rental Income (%)	2%	2%	2%	3%	3%	12%
Total Net Return (%)	5%	11%	15%	17%	15%	63%

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