Terraced CT21 2 beds 1 bath

Horn Street, Seabrook, Kent CT21

South East, England · CT21

Initial Investment

First Year

£46,750First Year

Profit From Rental Income

After 5 Years

£958

↗ 2%After 5 Years

Change In Property Value

After 5 Years

£21,640

↗ 14%After 5 Years

Return On Investment

48%

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	£7,248	£7,357	£7,541	£7,729	£7,961	£37,836
Total Expenses	£7,275	£7,298	£7,327	£7,357	£7,390	£36,647
Profit Before Tax	£-27	£59	£214	£373	£571	£1,189
Profit After Tax	£-27	£48	£173	£302	£462	£958
Change In Property Value	£1,525	£1,540	£4,667	£6,409	£7,499	£21,640
Net Return	£1,498	£1,588	£4,840	£6,711	£7,961	£22,598
Return From Rental Income (%)	0%	0%	0%	1%	1%	2%
Total Net Return (%)	3%	3%	10%	14%	17%	48%

Expense Distribution

Yearly Profit Before & After Tax

Net Return Over 5 Years

This is for information only, not legal or financial advice; estimates are subject to change