Flat
TN38
2 beds
1 bath
Railway Cottages, St. Leonards TN38
South East, England · TN38
View property listing
Initial Investment
£68,500First YearProfit From Rental Income
£-4,789
↘ -7%After 5 Years
Change In Property Value
£31,928
↗ 14%After 5 Years
Return On Investment
40%
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 | £10,704 | £10,865 | £11,136 | £11,415 | £11,757 | £55,876 |
| Total Expenses | £11,997 | £12,059 | £12,129 | £12,201 | £12,278 | £60,665 |
| Profit Before Tax | £-1,293 | £-1,195 | £-993 | £-787 | £-521 | £-4,789 |
| Profit After Tax | £-1,293 | £-1,195 | £-993 | £-787 | £-521 | £-4,789 |
| Change In Property Value | £2,250 | £2,273 | £6,886 | £9,456 | £11,064 | £31,928 |
| Net Return | £957 | £1,078 | £5,892 | £8,670 | £10,543 | £27,139 |
| Return From Rental Income (%) | -2% | -2% | -1% | -1% | -1% | -7% |
| Total Net Return (%) | 1% | 2% | 9% | 13% | 15% | 40% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change