Flat
TN24
0 beds
0 baths
Gladstone Road, Willesborough, Ashford, Kent TN24
South East, England · TN24
View property listing
Initial Investment
£42,998First YearProfit From Rental Income
£253
↗ 1%After 5 Years
Change In Property Value
£23,823
↗ 17%After 5 Years
Return On Investment
56%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £7,140 | £7,247 | £7,356 | £7,540 | £7,728 | £37,011 |
| Total Expenses | £7,218 | £7,279 | £7,331 | £7,391 | £7,453 | £36,672 |
| Profit Before Tax | £-78 | £-32 | £25 | £149 | £276 | £339 |
| Profit After Tax | £-78 | £-32 | £20 | £120 | £223 | £253 |
| Change In Property Value | £1,400 | £4,242 | £5,825 | £6,816 | £5,540 | £23,823 |
| Net Return | £1,322 | £4,210 | £5,846 | £6,936 | £5,763 | £24,076 |
| Return From Rental Income (%) | 0% | 0% | 0% | 0% | 1% | 1% |
| Total Net Return (%) | 3% | 10% | 14% | 16% | 13% | 56% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change