Flat TN29 4 beds 3 baths

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

South East, England · TN29

Initial Investment

First Year

£189,750First Year

Profit From Rental Income

After 5 Years

£30,437

↗ 16%After 5 Years

Change In Property Value

After 5 Years

£81,595

↗ 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	£34,500	£35,017	£35,893	£36,790	£37,894	£180,095
Total Expenses	£28,263	£28,361	£28,491	£28,625	£28,778	£142,518
Profit Before Tax	£6,237	£6,657	£7,402	£8,165	£9,116	£37,576
Profit After Tax	£5,052	£5,392	£5,995	£6,614	£7,384	£30,437
Change In Property Value	£5,750	£5,808	£17,597	£24,166	£28,274	£81,595
Net Return	£10,802	£11,199	£23,592	£30,780	£35,658	£112,032
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