Flat TN28 4 beds 4 baths

Madeira Road, Littlestone, New Romney TN28

South East, England · TN28

Initial Investment

First Year

£294,750First Year

Profit From Rental Income

After 5 Years

£50,730

↗ 17%After 5 Years

Change In Property Value

After 5 Years

£124,166

↗ 14%After 5 Years

Return On Investment

59%

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	£52,500	£53,288	£54,620	£55,985	£57,665	£274,057
Total Expenses	£41,966	£42,090	£42,267	£42,447	£42,658	£211,427
Profit Before Tax	£10,534	£11,197	£12,353	£13,538	£15,007	£62,630
Profit After Tax	£8,533	£9,070	£10,006	£10,966	£12,156	£50,730
Change In Property Value	£8,750	£8,838	£26,778	£36,775	£43,026	£124,166
Net Return	£17,283	£17,907	£36,784	£47,741	£55,182	£174,896
Return From Rental Income (%)	3%	3%	3%	4%	4%	17%
Total Net Return (%)	6%	6%	12%	16%	19%	59%

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