Semi Detached TN18 4 beds 2 baths

Highgate Hill, Hawkhurst, Kent TN18

South East, England · TN18

Initial Investment

First Year

£268,150First Year

Profit From Rental Income

After 5 Years

£9,373

↗ 3%After 5 Years

Change In Property Value

After 5 Years

£113,381

↗ 14%After 5 Years

Return On Investment

46%

To view year by year, rotate your phone horizontally.

Analysis

	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£36,756	£37,307	£38,240	£39,196	£40,372	£191,871
Total Expenses	£35,876	£35,943	£36,047	£36,153	£36,281	£180,300
Profit Before Tax	£880	£1,365	£2,193	£3,043	£4,091	£11,572
Profit After Tax	£713	£1,105	£1,777	£2,465	£3,313	£9,373
Change In Property Value	£7,990	£8,070	£24,452	£33,580	£39,289	£113,381
Net Return	£8,703	£9,175	£26,228	£36,045	£42,602	£122,754
Return From Rental Income (%)	0%	0%	1%	1%	1%	3%
Total Net Return (%)	3%	3%	10%	13%	16%	46%

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