Semi Detached TN34 2 beds 1 bath

Tackleway, Old Town, Hastings TN34

South East, England · TN34

Initial Investment

First Year

£93,482First Year

Profit From Rental Income

After 5 Years

£6,770

↗ 7%After 5 Years

Change In Property Value

After 5 Years

£42,564

↗ 14%After 5 Years

Return On Investment

53%

To view year by year, rotate your phone horizontally.

Analysis

	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£15,000	£15,225	£15,606	£15,996	£16,476	£78,302
Total Expenses	£13,901	£13,935	£13,983	£14,033	£14,092	£69,944
Profit Before Tax	£1,099	£1,290	£1,622	£1,962	£2,384	£8,358
Profit After Tax	£891	£1,045	£1,314	£1,590	£1,931	£6,770
Change In Property Value	£3,000	£3,029	£9,179	£12,606	£14,749	£42,564
Net Return	£3,890	£4,075	£10,493	£14,196	£16,680	£49,334
Return From Rental Income (%)	1%	1%	1%	2%	2%	7%
Total Net Return (%)	4%	4%	11%	15%	18%	53%

Expense Distribution

Yearly Profit Before & After Tax

Total Rental Income Vs. Total Expense

This is for information only, not legal or financial advice; estimates are subject to change