Terraced TN12 2 beds 2 baths

Maddocks Close, Paddock Wood, Kent TN12

South East, England · TN12

Initial Investment

First Year

£128,500First Year

Profit From Rental Income

After 5 Years

£8,184

↗ 6%After 5 Years

Change In Property Value

After 5 Years

£56,762

↗ 14%After 5 Years

Return On Investment

51%

To view year by year, rotate your phone horizontally.

Analysis

	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£19,596	£19,890	£20,387	£20,897	£21,524	£102,294
Total Expenses	£18,330	£18,370	£18,431	£18,493	£18,566	£92,190
Profit Before Tax	£1,266	£1,519	£1,956	£2,404	£2,958	£10,104
Profit After Tax	£1,026	£1,231	£1,585	£1,947	£2,396	£8,184
Change In Property Value	£4,000	£4,040	£12,241	£16,811	£19,669	£56,762
Net Return	£5,026	£5,271	£13,826	£18,758	£22,065	£64,946
Return From Rental Income (%)	1%	1%	1%	2%	2%	6%
Total Net Return (%)	4%	4%	11%	15%	17%	51%

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