Terraced TN34 1 bed 1 bath

Market Passage, Hastings TN34

South East, England · TN34

Initial Investment

First Year

£53,500First Year

Profit From Rental Income

After 5 Years

£9,452

↗ 18%After 5 Years

Change In Property Value

After 5 Years

£29,780

↗ 17%After 5 Years

Return On Investment

73%

To view year by year, rotate your phone horizontally.

Analysis

	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£9,096	£9,232	£9,371	£9,605	£9,845	£47,150
Total Expenses	£7,040	£7,066	£7,090	£7,124	£7,159	£35,480
Profit Before Tax	£2,056	£2,166	£2,280	£2,481	£2,686	£11,669
Profit After Tax	£1,665	£1,755	£1,847	£2,009	£2,176	£9,452
Change In Property Value	£1,750	£5,303	£7,282	£8,520	£6,925	£29,780
Net Return	£3,415	£7,057	£9,129	£10,530	£9,101	£39,232
Return From Rental Income (%)	3%	3%	3%	4%	4%	18%
Total Net Return (%)	6%	13%	17%	20%	17%	73%

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