Flat TN31 2 beds 1 bath

Church Square, Rye TN31

South East, England · TN31

Initial Investment

First Year

£154,750First Year

Profit From Rental Income

After 5 Years

£1,011

↗ 1%After 5 Years

Change In Property Value

After 5 Years

£67,404

↗ 14%After 5 Years

Return On Investment

44%

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	£22,584	£22,923	£23,496	£24,083	£24,806	£117,892
Total Expenses	£23,104	£23,184	£23,284	£23,387	£23,502	£116,461
Profit Before Tax	£-520	£-261	£212	£696	£1,304	£1,431
Profit After Tax	£-520	£-261	£171	£564	£1,056	£1,011
Change In Property Value	£4,750	£4,798	£14,536	£19,963	£23,357	£67,404
Net Return	£4,230	£4,536	£14,708	£20,527	£24,413	£68,415
Return From Rental Income (%)	0%	0%	0%	0%	1%	1%
Total Net Return (%)	3%	3%	10%	13%	16%	44%

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