Terraced TN34 1 bed 1 bath

Market Passage, Hastings TN34

South East, England · TN34

Initial Investment

First Year

£53,500First Year

Profit From Rental Income

After 5 Years

£4,380

↗ 8%After 5 Years

Change In Property Value

After 5 Years

£24,833

↗ 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	£9,096	£9,232	£9,463	£9,700	£9,991	£47,482
Total Expenses	£8,353	£8,378	£8,412	£8,446	£8,486	£42,075
Profit Before Tax	£743	£855	£1,052	£1,254	£1,505	£5,408
Profit After Tax	£602	£692	£852	£1,015	£1,219	£4,380
Change In Property Value	£1,750	£1,768	£5,356	£7,355	£8,605	£24,833
Net Return	£2,352	£2,460	£6,207	£8,370	£9,824	£29,213
Return From Rental Income (%)	1%	1%	2%	2%	2%	8%
Total Net Return (%)	4%	5%	12%	16%	18%	55%

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