Flat TN18 4 beds 2 baths

Highgate Hill, Hawkhurst, Kent TN18

South East, England · TN18

Initial Investment

First Year

£268,150First Year

Profit From Rental Income

After 5 Years

£45,589

↗ 17%After 5 Years

Change In Property Value

After 5 Years

£113,381

↗ 14%After 5 Years

Return On Investment

59%

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	£47,940	£48,659	£49,876	£51,122	£52,656	£250,253
Total Expenses	£38,494	£38,612	£38,777	£38,945	£39,141	£193,970
Profit Before Tax	£9,446	£10,047	£11,099	£12,177	£13,515	£56,283
Profit After Tax	£7,651	£8,138	£8,990	£9,863	£10,947	£45,589
Change In Property Value	£7,990	£8,070	£24,452	£33,580	£39,289	£113,381
Net Return	£15,641	£16,208	£33,442	£43,444	£50,236	£158,971
Return From Rental Income (%)	3%	3%	3%	4%	4%	17%
Total Net Return (%)	6%	6%	12%	16%	19%	59%

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