Semi Detached
TN31
3 beds
2 baths
Furnace Lane, Broad Oak, Rye TN31
South East, England · TN31
View property listing
Initial Investment
£88,162First YearProfit From Rental Income
£12,428
↗ 14%After 5 Years
Change In Property Value
£48,456
↗ 17%After 5 Years
Return On Investment
69%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £13,668 | £13,873 | £14,081 | £14,433 | £14,794 | £70,849 |
| Total Expenses | £11,029 | £11,062 | £11,093 | £11,138 | £11,185 | £55,506 |
| Profit Before Tax | £2,639 | £2,811 | £2,988 | £3,295 | £3,609 | £15,343 |
| Profit After Tax | £2,138 | £2,277 | £2,421 | £2,669 | £2,923 | £12,428 |
| Change In Property Value | £2,848 | £8,628 | £11,849 | £13,863 | £11,268 | £48,456 |
| Net Return | £4,985 | £10,905 | £14,270 | £16,532 | £14,191 | £60,883 |
| Return From Rental Income (%) | 2% | 3% | 3% | 3% | 3% | 14% |
| Total Net Return (%) | 6% | 12% | 16% | 19% | 16% | 69% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change