Flat
TN12
2 beds
2 baths
Maddocks Close, Paddock Wood, Kent TN12
South East, England · TN12
View property listing
Initial Investment
£128,500First YearProfit From Rental Income
£-579
↗ 0%After 5 Years
Change In Property Value
£56,762
↗ 14%After 5 Years
Return On Investment
44%
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 | £19,020 | £19,305 | £19,788 | £20,283 | £20,891 | £99,287 |
| Total Expenses | £19,772 | £19,847 | £19,938 | £20,031 | £20,135 | £99,722 |
| Profit Before Tax | £-752 | £-541 | £-150 | £252 | £757 | £-435 |
| Profit After Tax | £-752 | £-541 | £-150 | £252 | £613 | £-579 |
| Change In Property Value | £4,000 | £4,040 | £12,241 | £16,811 | £19,669 | £56,762 |
| Net Return | £3,248 | £3,499 | £12,091 | £17,063 | £20,282 | £56,183 |
| Return From Rental Income (%) | -1% | 0% | 0% | 0% | 0% | 0% |
| Total Net Return (%) | 3% | 3% | 9% | 13% | 16% | 44% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change