Terraced
CT21
2 beds
1 bath
Horn Street, Seabrook, Kent CT21
South East, England · CT21
View property listing
Initial Investment
£70,000First YearProfit From Rental Income
£2,529
↗ 4%After 5 Years
Change In Property Value
£32,638
↗ 14%After 5 Years
Return On Investment
50%
Analysis
Swipe horizontally to view all years. Row labels stay visible.
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £10,932 | £11,096 | £11,373 | £11,658 | £12,007 | £57,067 |
| Total Expenses | £10,718 | £10,746 | £10,785 | £10,824 | £10,870 | £53,944 |
| Profit Before Tax | £214 | £350 | £589 | £833 | £1,138 | £3,123 |
| Profit After Tax | £173 | £283 | £477 | £675 | £921 | £2,529 |
| Change In Property Value | £2,300 | £2,323 | £7,039 | £9,666 | £11,310 | £32,638 |
| Net Return | £2,473 | £2,606 | £7,515 | £10,342 | £12,231 | £35,167 |
| Return From Rental Income (%) | 0% | 0% | 1% | 1% | 1% | 4% |
| Total Net Return (%) | 4% | 4% | 11% | 15% | 17% | 50% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change