Detached
TN28
4 beds
4 baths
Madeira Road, Littlestone, New Romney TN28
South East, England · TN28
View property listing
Initial Investment
£294,750First YearProfit From Rental Income
£47,074
↗ 16%After 5 Years
Change In Property Value
£124,166
↗ 14%After 5 Years
Return On Investment
58%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £49,872 | £50,620 | £51,886 | £53,183 | £54,778 | £260,339 |
| Total Expenses | £40,203 | £40,289 | £40,426 | £40,567 | £40,737 | £202,223 |
| Profit Before Tax | £9,669 | £10,331 | £11,459 | £12,616 | £14,041 | £58,116 |
| Profit After Tax | £7,832 | £8,368 | £9,282 | £10,219 | £11,373 | £47,074 |
| Change In Property Value | £8,750 | £8,838 | £26,778 | £36,775 | £43,026 | £124,166 |
| Net Return | £16,582 | £17,206 | £36,060 | £46,993 | £54,399 | £171,240 |
| Return From Rental Income (%) | 3% | 3% | 3% | 3% | 4% | 16% |
| Total Net Return (%) | 6% | 6% | 12% | 16% | 18% | 58% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change