Flat TN23 2 beds 2 baths

Victoria Road, Town Centre, Ashford TN23

South East, England · TN23

Initial Investment

First Year

£123,250First Year

Profit From Rental Income

After 5 Years

£14,102

↗ 11%After 5 Years

Change In Property Value

After 5 Years

£65,515

↗ 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	£19,248	£19,537	£19,830	£20,326	£20,834	£99,774
Total Expenses	£16,312	£16,391	£16,461	£16,553	£16,646	£82,364
Profit Before Tax	£2,936	£3,146	£3,368	£3,773	£4,187	£17,410
Profit After Tax	£2,378	£2,548	£2,728	£3,056	£3,392	£14,102
Change In Property Value	£3,850	£11,666	£16,021	£18,744	£15,235	£65,515
Net Return	£6,228	£14,213	£18,749	£21,800	£18,627	£79,617
Return From Rental Income (%)	2%	2%	2%	2%	3%	11%
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