Flat TN24 1 bed 1 bath

Chamberlain Manor, Simone Weil Avenue, Ashford TN24

South East, England · TN24

Initial Investment

First Year

£40,375First Year

Profit From Rental Income

After 5 Years

£9,221

↗ 23%After 5 Years

Change In Property Value

After 5 Years

£18,625

↗ 14%After 5 Years

Return On Investment

69%

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	£10,188	£10,341	£10,599	£10,864	£11,190	£53,183
Total Expenses	£8,226	£8,287	£8,356	£8,427	£8,502	£41,798
Profit Before Tax	£1,962	£2,053	£2,243	£2,438	£2,688	£11,384
Profit After Tax	£1,589	£1,663	£1,817	£1,975	£2,178	£9,221
Change In Property Value	£1,313	£1,326	£4,017	£5,516	£6,454	£18,625
Net Return	£2,902	£2,989	£5,834	£7,491	£8,632	£27,846
Return From Rental Income (%)	4%	4%	5%	5%	5%	23%
Total Net Return (%)	7%	7%	14%	19%	21%	69%

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