Detached TN28 4 beds 4 baths

Madeira Road, Littlestone, New Romney TN28

South East, England · TN28

Initial Investment

First Year

£303,500First Year

Profit From Rental Income

After 5 Years

£74,460

↗ 25%After 5 Years

Change In Property Value

After 5 Years

£153,152

↗ 17%After 5 Years

Return On Investment

75%

To view year by year, rotate your phone horizontally.

Analysis

	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£51,300	£52,070	£52,851	£54,172	£55,526	£265,918
Total Expenses	£34,588	£34,677	£34,765	£34,908	£35,054	£173,992
Profit Before Tax	£16,713	£17,393	£18,085	£19,264	£20,472	£91,926
Profit After Tax	£13,537	£14,088	£14,649	£15,604	£16,582	£74,460
Change In Property Value	£9,000	£27,270	£37,451	£43,817	£35,614	£153,152
Net Return	£22,537	£41,358	£52,100	£59,421	£52,196	£227,612
Return From Rental Income (%)	4%	5%	5%	5%	5%	25%
Total Net Return (%)	7%	14%	17%	20%	17%	75%

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