Terraced TN12 2 beds 1 bath

Whetsted Road, Five Oak Green TN12

South East, England · TN12

Initial Investment

First Year

£104,000First Year

Profit From Rental Income

After 5 Years

£6,417

↗ 6%After 5 Years

Change In Property Value

After 5 Years

£46,828

↗ 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	£16,176	£16,419	£16,829	£17,250	£17,767	£84,441
Total Expenses	£15,210	£15,246	£15,298	£15,351	£15,413	£76,519
Profit Before Tax	£966	£1,173	£1,531	£1,899	£2,354	£7,922
Profit After Tax	£782	£950	£1,240	£1,538	£1,907	£6,417
Change In Property Value	£3,300	£3,333	£10,099	£13,869	£16,227	£46,828
Net Return	£4,082	£4,283	£11,339	£15,407	£18,134	£53,245
Return From Rental Income (%)	1%	1%	1%	1%	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