Flat
TN24
1 bed
1 bath
Chamberlain Manor, Simone Weil Avenue, Ashford TN24
South East, England · TN24
View property listing
Initial Investment
£40,375First YearProfit From Rental Income
£-349
↘ -1%After 5 Years
Change In Property Value
£22,335
↗ 17%After 5 Years
Return On Investment
54%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £6,696 | £6,796 | £6,898 | £7,071 | £7,248 | £34,709 |
| Total Expenses | £6,893 | £6,953 | £7,004 | £7,063 | £7,123 | £35,035 |
| Profit Before Tax | £-197 | £-156 | £-105 | £8 | £124 | £-326 |
| Profit After Tax | £-197 | £-156 | £-105 | £8 | £101 | £-349 |
| Change In Property Value | £1,313 | £3,977 | £5,462 | £6,390 | £5,194 | £22,335 |
| Net Return | £1,116 | £3,821 | £5,356 | £6,398 | £5,294 | £21,985 |
| Return From Rental Income (%) | 0% | 0% | 0% | 0% | 0% | -1% |
| Total Net Return (%) | 3% | 9% | 13% | 16% | 13% | 54% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change