Semi Detached
TN29
4 beds
2 baths
Dymchurch Road, St. Marys Bay, Romney Marsh, Kent TN29
South East, England · TN29
View property listing
Initial Investment
£216,000First YearProfit From Rental Income
£12,172
↗ 6%After 5 Years
Change In Property Value
£92,238
↗ 14%After 5 Years
Return On Investment
48%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £31,200 | £31,668 | £32,460 | £33,271 | £34,269 | £162,868 |
| Total Expenses | £29,409 | £29,467 | £29,557 | £29,649 | £29,760 | £147,841 |
| Profit Before Tax | £1,791 | £2,201 | £2,903 | £3,622 | £4,510 | £15,027 |
| Profit After Tax | £1,451 | £1,783 | £2,351 | £2,934 | £3,653 | £12,172 |
| Change In Property Value | £6,500 | £6,565 | £19,892 | £27,318 | £31,962 | £92,238 |
| Net Return | £7,951 | £8,348 | £22,243 | £30,252 | £35,615 | £104,409 |
| Return From Rental Income (%) | 1% | 1% | 1% | 1% | 2% | 6% |
| Total Net Return (%) | 4% | 4% | 10% | 14% | 16% | 48% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change