Semi Detached
TN34
2 beds
1 bath
Tackleway, Old Town, Hastings TN34
South East, England · TN34
View property listing
Initial Investment
£93,482First YearProfit From Rental Income
£15,480
↗ 17%After 5 Years
Change In Property Value
£51,042
↗ 17%After 5 Years
Return On Investment
71%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £15,000 | £15,225 | £15,453 | £15,840 | £16,236 | £77,754 |
| Total Expenses | £11,651 | £11,686 | £11,719 | £11,768 | £11,818 | £58,642 |
| Profit Before Tax | £3,349 | £3,539 | £3,734 | £4,072 | £4,417 | £19,112 |
| Profit After Tax | £2,713 | £2,867 | £3,025 | £3,298 | £3,578 | £15,480 |
| Change In Property Value | £3,000 | £9,088 | £12,482 | £14,603 | £11,869 | £51,042 |
| Net Return | £5,712 | £11,955 | £15,506 | £17,901 | £15,447 | £66,523 |
| Return From Rental Income (%) | 3% | 3% | 3% | 4% | 4% | 17% |
| Total Net Return (%) | 6% | 13% | 17% | 19% | 17% | 71% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change