Terraced TN38 2 beds 1 bath

Railway Cottages, St. Leonards TN38

South East, England · TN38

Initial Investment

First Year

£76,000First Year

Profit From Rental Income

After 5 Years

£14,417

↗ 19%After 5 Years

Change In Property Value

After 5 Years

£42,542

↗ 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	£12,996	£13,191	£13,389	£13,724	£14,067	£67,366
Total Expenses	£9,843	£9,875	£9,905	£9,949	£9,994	£49,568
Profit Before Tax	£3,153	£3,316	£3,483	£3,774	£4,072	£17,798
Profit After Tax	£2,554	£2,686	£2,822	£3,057	£3,299	£14,417
Change In Property Value	£2,500	£7,575	£10,403	£12,172	£9,893	£42,542
Net Return	£5,054	£10,261	£13,225	£15,229	£13,191	£56,959
Return From Rental Income (%)	3%	4%	4%	4%	4%	19%
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