Flat TN23 3 beds 2 baths

Victoria Road, Town Centre, Ashford TN23

South East, England · TN23

Initial Investment

First Year

£153,000First Year

Profit From Rental Income

After 5 Years

£5,433

↗ 4%After 5 Years

Change In Property Value

After 5 Years

£66,695

↗ 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	£23,496	£23,848	£24,445	£25,056	£25,807	£122,652
Total Expenses	£22,997	£23,078	£23,181	£23,286	£23,403	£115,945
Profit Before Tax	£499	£770	£1,264	£1,770	£2,404	£6,708
Profit After Tax	£404	£624	£1,024	£1,434	£1,947	£5,433
Change In Property Value	£4,700	£4,747	£14,383	£19,753	£23,111	£66,695
Net Return	£5,104	£5,371	£15,407	£21,187	£25,058	£72,128
Return From Rental Income (%)	0%	0%	1%	1%	1%	4%
Total Net Return (%)	3%	4%	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