Terraced TN12 2 beds 2 baths

Maddocks Close, Paddock Wood, Kent TN12

South East, England · TN12

Initial Investment

First Year

£61,000First Year

Profit From Rental Income

After 5 Years

£3,057

↗ 5%After 5 Years

Change In Property Value

After 5 Years

£28,381

↗ 14%After 5 Years

Return On Investment

52%

To view year by year, rotate your phone horizontally.

Analysis

	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£9,804	£9,951	£10,200	£10,455	£10,768	£51,178
Total Expenses	£9,415	£9,442	£9,477	£9,514	£9,556	£47,404
Profit Before Tax	£389	£509	£723	£941	£1,213	£3,775
Profit After Tax	£315	£413	£585	£762	£982	£3,057
Change In Property Value	£2,000	£2,020	£6,121	£8,406	£9,835	£28,381
Net Return	£2,315	£2,433	£6,706	£9,168	£10,817	£31,438
Return From Rental Income (%)	1%	1%	1%	1%	2%	5%
Total Net Return (%)	4%	4%	11%	15%	18%	52%

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