Detached TN34 4 beds 2 baths

Sinnock Square, Old Town, Hastings TN34

South East, England · TN34

Initial Investment

First Year

£119,750First Year

Profit From Rental Income

After 5 Years

£28,374

↗ 24%After 5 Years

Change In Property Value

After 5 Years

£63,813

↗ 17%After 5 Years

Return On Investment

77%

To view year by year, rotate your phone horizontally.

Analysis

	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£21,000	£21,315	£21,635	£22,176	£22,730	£108,855
Total Expenses	£14,666	£14,710	£14,752	£14,816	£14,882	£73,826
Profit Before Tax	£6,334	£6,605	£6,883	£7,359	£7,847	£35,029
Profit After Tax	£5,131	£5,350	£5,575	£5,961	£6,356	£28,374
Change In Property Value	£3,750	£11,363	£15,605	£18,257	£14,839	£63,813
Net Return	£8,881	£16,713	£21,180	£24,218	£21,196	£92,187
Return From Rental Income (%)	4%	4%	5%	5%	5%	24%
Total Net Return (%)	7%	14%	18%	20%	18%	77%

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