Flat
TN23
3 beds
0 baths
Victoria Road, Town Centre, Ashford TN23
South East, England · TN23
View property listing
Initial Investment
£59,500First YearProfit From Rental Income
£-3,292
↘ -6%After 5 Years
Change In Property Value
£27,671
↗ 14%After 5 Years
Return On Investment
41%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £9,756 | £9,902 | £10,150 | £10,404 | £10,716 | £50,928 |
| Total Expenses | £10,712 | £10,773 | £10,841 | £10,910 | £10,984 | £54,219 |
| Profit Before Tax | £-956 | £-871 | £-691 | £-506 | £-268 | £-3,292 |
| Profit After Tax | £-956 | £-871 | £-691 | £-506 | £-268 | £-3,292 |
| Change In Property Value | £1,950 | £1,970 | £5,968 | £8,195 | £9,589 | £27,671 |
| Net Return | £994 | £1,099 | £5,277 | £7,689 | £9,321 | £24,380 |
| Return From Rental Income (%) | -2% | -1% | -1% | -1% | 0% | -6% |
| Total Net Return (%) | 2% | 2% | 9% | 13% | 16% | 41% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change