Semi Detached
TN31
3 beds
2 baths
Furnace Lane, Broad Oak, Rye TN31
South East, England · TN31
View property listing
Initial Investment
£88,162First YearProfit From Rental Income
£4,144
↗ 5%After 5 Years
Change In Property Value
£40,407
↗ 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 | £13,668 | £13,873 | £14,220 | £14,575 | £15,013 | £71,349 |
| Total Expenses | £13,164 | £13,196 | £13,242 | £13,288 | £13,343 | £66,233 |
| Profit Before Tax | £504 | £677 | £978 | £1,287 | £1,670 | £5,116 |
| Profit After Tax | £408 | £548 | £792 | £1,043 | £1,353 | £4,144 |
| Change In Property Value | £2,848 | £2,876 | £8,714 | £11,968 | £14,002 | £40,407 |
| Net Return | £3,256 | £3,424 | £9,507 | £13,010 | £15,355 | £44,551 |
| Return From Rental Income (%) | 0% | 1% | 1% | 1% | 2% | 5% |
| 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