Flat
TN23
2 beds
2 baths
Victoria Road, Town Centre, Ashford TN23
South East, England · TN23
View property listing
Initial Investment
£123,250First YearProfit From Rental Income
£25,576
↗ 21%After 5 Years
Change In Property Value
£54,633
↗ 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 | £25,200 | £25,578 | £26,217 | £26,873 | £27,679 | £131,547 |
| Total Expenses | £19,795 | £19,879 | £19,986 | £20,095 | £20,218 | £99,972 |
| Profit Before Tax | £5,405 | £5,699 | £6,232 | £6,778 | £7,461 | £31,575 |
| Profit After Tax | £4,378 | £4,616 | £5,048 | £5,490 | £6,043 | £25,576 |
| Change In Property Value | £3,850 | £3,889 | £11,782 | £16,181 | £18,932 | £54,633 |
| Net Return | £8,228 | £8,505 | £16,830 | £21,671 | £24,975 | £80,209 |
| Return From Rental Income (%) | 4% | 4% | 4% | 4% | 5% | 21% |
| Total Net Return (%) | 7% | 7% | 14% | 18% | 20% | 65% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change