Flat TN29 4 beds 2 baths

Dymchurch Road, St. Marys Bay, Romney Marsh, Kent TN29

South East, England · TN29

Initial Investment

First Year

£216,000First Year

Profit From Rental Income

After 5 Years

£35,510

↗ 16%After 5 Years

Change In Property Value

After 5 Years

£92,238

↗ 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	£39,000	£39,585	£40,575	£41,589	£42,837	£203,585
Total Expenses	£31,689	£31,793	£31,935	£32,080	£32,248	£159,746
Profit Before Tax	£7,311	£7,792	£8,639	£9,509	£10,589	£43,840
Profit After Tax	£5,922	£6,311	£6,998	£7,702	£8,577	£35,510
Change In Property Value	£6,500	£6,565	£19,892	£27,318	£31,962	£92,238
Net Return	£12,422	£12,876	£26,890	£35,020	£40,539	£127,748
Return From Rental Income (%)	3%	3%	3%	4%	4%	16%
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