Detached
TN29
2 beds
1 bath
Dungeness, Kent TN29
South East, England · TN29
View property listing
Initial Investment
£163,482First YearProfit From Rental Income
£22,172
↗ 14%After 5 Years
Change In Property Value
£70,945
↗ 14%After 5 Years
Return On Investment
57%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £27,492 | £27,904 | £28,602 | £29,317 | £30,197 | £143,512 |
| Total Expenses | £23,085 | £23,137 | £23,218 | £23,300 | £23,399 | £116,140 |
| Profit Before Tax | £4,407 | £4,767 | £5,384 | £6,017 | £6,798 | £27,372 |
| Profit After Tax | £3,570 | £3,861 | £4,361 | £4,873 | £5,506 | £22,172 |
| Change In Property Value | £5,000 | £5,049 | £15,300 | £21,012 | £24,584 | £70,945 |
| Net Return | £8,569 | £8,911 | £19,661 | £25,885 | £30,090 | £93,117 |
| Return From Rental Income (%) | 2% | 2% | 3% | 3% | 3% | 14% |
| Total Net Return (%) | 5% | 5% | 12% | 16% | 18% | 57% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change