Terraced CT21 2 beds 1 bath

Horn Street, Seabrook, Kent CT21

South East, England · CT21

Initial Investment

First Year

£70,000First Year

Profit From Rental Income

After 5 Years

£255

↗ 0%After 5 Years

Change In Property Value

After 5 Years

£32,638

↗ 14%After 5 Years

Return On Investment

47%

To view year by year, rotate your phone horizontally.

Analysis

	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£10,356	£10,511	£10,774	£11,043	£11,375	£54,060
Total Expenses	£10,661	£10,688	£10,725	£10,763	£10,807	£53,643
Profit Before Tax	£-305	£-177	£49	£281	£568	£417
Profit After Tax	£-305	£-177	£49	£227	£460	£255
Change In Property Value	£2,300	£2,323	£7,039	£9,666	£11,310	£32,638
Net Return	£1,995	£2,146	£7,088	£9,894	£11,770	£32,893
Return From Rental Income (%)	0%	0%	0%	0%	1%	0%
Total Net Return (%)	3%	3%	10%	14%	17%	47%

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