Flat TN29 2 beds 1 bath

Dungeness, Kent TN29

South East, England · TN29

Initial Investment

First Year

£163,482First Year

Profit From Rental Income

After 5 Years

£25,371

↗ 16%After 5 Years

Change In Property Value

After 5 Years

£70,945

↗ 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	£30,000	£30,450	£31,211	£31,992	£32,951	£156,604
Total Expenses	£24,836	£24,927	£25,046	£25,167	£25,306	£125,281
Profit Before Tax	£5,164	£5,523	£6,166	£6,824	£7,645	£31,323
Profit After Tax	£4,183	£4,474	£4,994	£5,527	£6,193	£25,371
Change In Property Value	£5,000	£5,049	£15,300	£21,012	£24,584	£70,945
Net Return	£9,183	£9,524	£20,294	£26,539	£30,777	£96,316
Return From Rental Income (%)	3%	3%	3%	3%	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