Flat TN25 2 beds 1 bath

High Street, Wye, Ashford, Kent TN25

South East, England · TN25

Initial Investment

First Year

£168,750First Year

Profit From Rental Income

After 5 Years

£21,740

↗ 13%After 5 Years

Change In Property Value

After 5 Years

£87,637

↗ 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	£25,752	£26,138	£26,530	£27,194	£27,873	£133,488
Total Expenses	£21,145	£21,234	£21,314	£21,422	£21,533	£106,649
Profit Before Tax	£4,607	£4,904	£5,216	£5,771	£6,341	£26,839
Profit After Tax	£3,731	£3,973	£4,225	£4,675	£5,136	£21,740
Change In Property Value	£5,150	£15,605	£21,430	£25,073	£20,379	£87,637
Net Return	£8,881	£19,577	£25,655	£29,748	£25,515	£109,377
Return From Rental Income (%)	2%	2%	3%	3%	3%	13%
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