Flat TN23 3 beds 2 baths

Victoria Road, Town Centre, Ashford TN23

South East, England · TN23

Initial Investment

First Year

£233,500First Year

Profit From Rental Income

After 5 Years

£32,594

↗ 14%After 5 Years

Change In Property Value

After 5 Years

£119,118

↗ 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	£35,004	£35,529	£36,062	£36,964	£37,888	£181,446
Total Expenses	£28,023	£28,125	£28,220	£28,352	£28,487	£141,206
Profit Before Tax	£6,981	£7,404	£7,842	£8,612	£9,401	£40,240
Profit After Tax	£5,655	£5,997	£6,352	£6,976	£7,615	£32,594
Change In Property Value	£7,000	£21,210	£29,128	£34,080	£27,700	£119,118
Net Return	£12,655	£27,207	£35,481	£41,056	£35,314	£151,713
Return From Rental Income (%)	2%	3%	3%	3%	3%	14%
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