Flat TN23 1 bed 1 bath

Victoria Road, Town Centre, Ashford TN23

South East, England · TN23

Initial Investment

First Year

£71,500First Year

Profit From Rental Income

After 5 Years

£13,146

↗ 18%After 5 Years

Change In Property Value

After 5 Years

£33,347

↗ 14%After 5 Years

Return On Investment

65%

To view year by year, rotate your phone horizontally.

Analysis

	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£15,600	£15,834	£16,230	£16,636	£17,135	£81,434
Total Expenses	£12,884	£12,953	£13,036	£13,120	£13,213	£65,205
Profit Before Tax	£2,716	£2,881	£3,194	£3,516	£3,922	£16,229
Profit After Tax	£2,200	£2,334	£2,587	£2,848	£3,177	£13,146
Change In Property Value	£2,350	£2,374	£7,192	£9,877	£11,556	£33,347
Net Return	£4,550	£4,707	£9,779	£12,724	£14,733	£46,493
Return From Rental Income (%)	3%	3%	4%	4%	4%	18%
Total Net Return (%)	6%	7%	14%	18%	21%	65%

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