Flat
TN23
3 beds
2 baths
Victoria Road, Town Centre, Ashford TN23
South East, England · TN23
View property listing
Initial Investment
£153,000First YearProfit From Rental Income
£11,918
↗ 8%After 5 Years
Change In Property Value
£66,695
↗ 14%After 5 Years
Return On Investment
51%
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 | £23,167 | £23,251 | £23,358 | £23,467 | £23,591 | £116,834 |
| Profit Before Tax | £2,033 | £2,327 | £2,859 | £3,406 | £4,088 | £14,713 |
| Profit After Tax | £1,647 | £1,885 | £2,316 | £2,758 | £3,312 | £11,918 |
| Change In Property Value | £4,700 | £4,747 | £14,383 | £19,753 | £23,111 | £66,695 |
| Net Return | £6,347 | £6,632 | £16,700 | £22,512 | £26,423 | £78,613 |
| Return From Rental Income (%) | 1% | 1% | 2% | 2% | 2% | 8% |
| Total Net Return (%) | 4% | 4% | 11% | 15% | 17% | 51% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change