Flat
TN23
3 beds
2 baths
Victoria Road, Town Centre, Ashford TN23
South East, England · TN23
View property listing
Initial Investment
£233,500First YearProfit From Rental Income
£38,892
↗ 17%After 5 Years
Change In Property Value
£99,333
↗ 14%After 5 Years
Return On Investment
59%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £42,000 | £42,630 | £43,696 | £44,788 | £46,132 | £219,246 |
| Total Expenses | £33,973 | £34,082 | £34,231 | £34,384 | £34,561 | £171,230 |
| Profit Before Tax | £8,028 | £8,548 | £9,465 | £10,404 | £11,571 | £48,015 |
| Profit After Tax | £6,502 | £6,924 | £7,666 | £8,427 | £9,372 | £38,892 |
| Change In Property Value | £7,000 | £7,070 | £21,422 | £29,420 | £34,421 | £99,333 |
| Net Return | £13,502 | £13,994 | £29,089 | £37,847 | £43,793 | £138,225 |
| Return From Rental Income (%) | 3% | 3% | 3% | 4% | 4% | 17% |
| Total Net Return (%) | 6% | 6% | 12% | 16% | 19% | 59% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change