Detached TN23 4 beds 2 baths

Ashford Road, Great Chart, Ashford TN23

South East, England · TN23

Initial Investment

First Year

£251,000First Year

Profit From Rental Income

After 5 Years

£40,079

↗ 16%After 5 Years

Change In Property Value

After 5 Years

£106,428

↗ 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	£42,756	£43,397	£44,482	£45,594	£46,962	£223,192
Total Expenses	£34,532	£34,607	£34,727	£34,849	£34,996	£173,711
Profit Before Tax	£8,224	£8,790	£9,756	£10,745	£11,966	£49,481
Profit After Tax	£6,662	£7,120	£7,902	£8,704	£9,692	£40,079
Change In Property Value	£7,500	£7,575	£22,952	£31,521	£36,880	£106,428
Net Return	£14,162	£14,695	£30,854	£40,225	£46,572	£146,507
Return From Rental Income (%)	3%	3%	3%	3%	4%	16%
Total Net Return (%)	6%	6%	12%	16%	19%	58%

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