Terraced
TN34
2 beds
1 bath
Tackleway, Old Town, Hastings TN34
South East, England · TN34
View property listing
Initial Investment
£111,000First YearProfit From Rental Income
£10,921
↗ 10%After 5 Years
Change In Property Value
£49,666
↗ 14%After 5 Years
Return On Investment
55%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £18,204 | £18,477 | £18,939 | £19,412 | £19,995 | £95,027 |
| Total Expenses | £16,207 | £16,245 | £16,302 | £16,361 | £16,430 | £81,545 |
| Profit Before Tax | £1,997 | £2,232 | £2,637 | £3,052 | £3,565 | £13,483 |
| Profit After Tax | £1,618 | £1,808 | £2,136 | £2,472 | £2,888 | £10,921 |
| Change In Property Value | £3,500 | £3,535 | £10,711 | £14,710 | £17,211 | £49,666 |
| Net Return | £5,118 | £5,343 | £12,847 | £17,182 | £20,098 | £60,587 |
| Return From Rental Income (%) | 1% | 2% | 2% | 2% | 3% | 10% |
| Total Net Return (%) | 5% | 5% | 12% | 15% | 18% | 55% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change