Terraced TN36 2 beds 1 bath

North Street, Winchelsea TN36

South East, England · TN36

Initial Investment

First Year

£70,375First Year

Profit From Rental Income

After 5 Years

£6,484

↗ 9%After 5 Years

Change In Property Value

After 5 Years

£32,815

↗ 14%After 5 Years

Return On Investment

56%

To view year by year, rotate your phone horizontally.

Analysis

	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£12,024	£12,204	£12,509	£12,822	£13,207	£62,767
Total Expenses	£10,877	£10,907	£10,948	£10,990	£11,039	£54,762
Profit Before Tax	£1,147	£1,298	£1,561	£1,832	£2,167	£8,005
Profit After Tax	£929	£1,051	£1,265	£1,484	£1,756	£6,484
Change In Property Value	£2,313	£2,336	£7,077	£9,719	£11,371	£32,815
Net Return	£3,241	£3,387	£8,342	£11,203	£13,127	£39,299
Return From Rental Income (%)	1%	1%	2%	2%	2%	9%
Total Net Return (%)	5%	5%	12%	16%	19%	56%

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