Flat TN23 2 beds 2 baths

Victoria Road, Town Centre, Ashford TN23

South East, England · TN23

Initial Investment

First Year

£123,250First Year

Profit From Rental Income

After 5 Years

£21,262

↗ 17%After 5 Years

Change In Property Value

After 5 Years

£54,633

↗ 14%After 5 Years

Return On Investment

62%

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	£25,200	£25,578	£26,217	£26,873	£27,679	£131,547
Total Expenses	£20,815	£20,922	£21,051	£21,183	£21,328	£105,298
Profit Before Tax	£4,385	£4,656	£5,166	£5,690	£6,351	£26,249
Profit After Tax	£3,552	£3,771	£4,185	£4,609	£5,145	£21,262
Change In Property Value	£3,850	£3,889	£11,782	£16,181	£18,932	£54,633
Net Return	£7,402	£7,660	£15,967	£20,790	£24,076	£75,895
Return From Rental Income (%)	3%	3%	3%	4%	4%	17%
Total Net Return (%)	6%	6%	13%	17%	20%	62%

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