Flat TN23 3 beds 2 baths

Victoria Road, Town Centre, Ashford TN23

South East, England · TN23

Initial Investment

First Year

£153,000First Year

Profit From Rental Income

After 5 Years

£19,078

↗ 12%After 5 Years

Change In Property Value

After 5 Years

£79,979

↗ 17%After 5 Years

Return On Investment

65%

To view year by year, rotate your phone horizontally.

Analysis

	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£23,496	£23,848	£24,206	£24,811	£25,432	£121,794
Total Expenses	£19,472	£19,557	£19,634	£19,736	£19,841	£98,240
Profit Before Tax	£4,024	£4,291	£4,572	£5,075	£5,591	£23,554
Profit After Tax	£3,260	£3,476	£3,704	£4,111	£4,528	£19,078
Change In Property Value	£4,700	£14,241	£19,558	£22,882	£18,598	£79,979
Net Return	£7,960	£17,717	£23,261	£26,993	£23,127	£99,058
Return From Rental Income (%)	2%	2%	2%	3%	3%	12%
Total Net Return (%)	5%	12%	15%	18%	15%	65%

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