Terraced TN38 2 beds 1 bath

Railway Cottages, St. Leonards TN38

South East, England · TN38

Initial Investment

First Year

£76,000First Year

Profit From Rental Income

After 5 Years

£7,170

↗ 9%After 5 Years

Change In Property Value

After 5 Years

£35,476

↗ 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	£12,996	£13,191	£13,521	£13,859	£14,274	£67,841
Total Expenses	£11,718	£11,749	£11,793	£11,838	£11,890	£58,989
Profit Before Tax	£1,278	£1,442	£1,728	£2,021	£2,384	£8,852
Profit After Tax	£1,035	£1,168	£1,399	£1,637	£1,931	£7,170
Change In Property Value	£2,500	£2,525	£7,651	£10,507	£12,293	£35,476
Net Return	£3,535	£3,693	£9,050	£12,144	£14,225	£42,646
Return From Rental Income (%)	1%	2%	2%	2%	3%	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