Flat TN23 1 bed 1 bath

Victoria Road, Town Centre, Ashford TN23

South East, England · TN23

Initial Investment

First Year

£71,500First Year

Profit From Rental Income

After 5 Years

£12,892

↗ 18%After 5 Years

Change In Property Value

After 5 Years

£33,347

↗ 14%After 5 Years

Return On Investment

65%

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	£15,600	£15,834	£16,230	£16,636	£17,135	£81,434
Total Expenses	£12,944	£13,014	£13,098	£13,184	£13,278	£65,518
Profit Before Tax	£2,656	£2,820	£3,132	£3,452	£3,857	£15,916
Profit After Tax	£2,152	£2,284	£2,537	£2,796	£3,124	£12,892
Change In Property Value	£2,350	£2,374	£7,192	£9,877	£11,556	£33,347
Net Return	£4,502	£4,657	£9,728	£12,672	£14,680	£46,239
Return From Rental Income (%)	3%	3%	4%	4%	4%	18%
Total Net Return (%)	6%	7%	14%	18%	21%	65%

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