Flat
TN34
2 beds
1 bath
Tackleway, Old Town, Hastings TN34
South East, England · TN34
View property listing
Initial Investment
£93,482First YearProfit From Rental Income
£11,842
↗ 13%After 5 Years
Change In Property Value
£42,564
↗ 14%After 5 Years
Return On Investment
58%
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 | £18,000 | £18,270 | £18,727 | £19,195 | £19,771 | £93,962 |
| Total Expenses | £15,701 | £15,774 | £15,862 | £15,953 | £16,053 | £79,342 |
| Profit Before Tax | £2,299 | £2,496 | £2,865 | £3,242 | £3,718 | £14,620 |
| Profit After Tax | £1,863 | £2,022 | £2,320 | £2,626 | £3,011 | £11,842 |
| Change In Property Value | £3,000 | £3,029 | £9,179 | £12,606 | £14,749 | £42,564 |
| Net Return | £4,862 | £5,052 | £11,500 | £15,232 | £17,761 | £54,407 |
| Return From Rental Income (%) | 2% | 2% | 2% | 3% | 3% | 13% |
| Total Net Return (%) | 5% | 5% | 12% | 16% | 19% | 58% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change