Flat TN23 3 beds 2 baths

Victoria Road, Town Centre, Ashford TN23

South East, England · TN23

Initial Investment

First Year

£142,500First Year

Profit From Rental Income

After 5 Years

£4,545

↗ 3%After 5 Years

Change In Property Value

After 5 Years

£62,438

↗ 14%After 5 Years

Return On Investment

47%

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	£21,996	£22,326	£22,884	£23,456	£24,160	£114,822
Total Expenses	£21,657	£21,736	£21,834	£21,935	£22,048	£109,210
Profit Before Tax	£339	£590	£1,050	£1,521	£2,111	£5,612
Profit After Tax	£275	£478	£850	£1,232	£1,710	£4,545
Change In Property Value	£4,400	£4,444	£13,465	£18,492	£21,636	£62,438
Net Return	£4,675	£4,922	£14,316	£19,724	£23,346	£66,983
Return From Rental Income (%)	0%	0%	1%	1%	1%	3%
Total Net Return (%)	3%	3%	10%	14%	16%	47%

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