Flat
TN23
3 beds
2 baths
Victoria Road, Town Centre, Ashford TN23
South East, England · TN23
View property listing
Initial Investment
£142,500First YearProfit From Rental Income
£22,446
↗ 16%After 5 Years
Change In Property Value
£62,438
↗ 14%After 5 Years
Return On Investment
60%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £26,700 | £27,101 | £27,778 | £28,472 | £29,327 | £139,378 |
| Total Expenses | £22,127 | £22,213 | £22,324 | £22,437 | £22,565 | £111,666 |
| Profit Before Tax | £4,573 | £4,887 | £5,454 | £6,035 | £6,761 | £27,712 |
| Profit After Tax | £3,704 | £3,959 | £4,418 | £4,889 | £5,477 | £22,446 |
| Change In Property Value | £4,400 | £4,444 | £13,465 | £18,492 | £21,636 | £62,438 |
| Net Return | £8,104 | £8,403 | £17,883 | £23,381 | £27,113 | £84,884 |
| Return From Rental Income (%) | 3% | 3% | 3% | 3% | 4% | 16% |
| Total Net Return (%) | 6% | 6% | 13% | 16% | 19% | 60% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change