Flat
TN29
4 beds
2 baths
Dymchurch Road, St. Marys Bay, Romney Marsh, Kent TN29
South East, England · TN29
View property listing
Initial Investment
£181,000First YearProfit From Rental Income
£28,746
↗ 16%After 5 Years
Change In Property Value
£78,047
↗ 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 | £33,000 | £33,495 | £34,332 | £35,191 | £36,246 | £172,264 |
| Total Expenses | £27,121 | £27,217 | £27,343 | £27,473 | £27,621 | £136,776 |
| Profit Before Tax | £5,879 | £6,278 | £6,989 | £7,718 | £8,625 | £35,488 |
| Profit After Tax | £4,762 | £5,085 | £5,661 | £6,251 | £6,986 | £28,746 |
| Change In Property Value | £5,500 | £5,555 | £16,832 | £23,115 | £27,045 | £78,047 |
| Net Return | £10,262 | £10,640 | £22,493 | £29,367 | £34,031 | £106,793 |
| Return From Rental Income (%) | 3% | 3% | 3% | 3% | 4% | 16% |
| Total Net Return (%) | 6% | 6% | 12% | 16% | 19% | 59% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change