Semi Detached
TN18
4 beds
2 baths
Highgate Hill, Hawkhurst, Kent TN18
South East, England · TN18
View property listing
Initial Investment
£268,150First YearProfit From Rental Income
£15,447
↗ 6%After 5 Years
Change In Property Value
£113,381
↗ 14%After 5 Years
Return On Investment
48%
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 | £38,352 | £38,927 | £39,900 | £40,898 | £42,125 | £200,203 |
| Total Expenses | £36,036 | £36,105 | £36,213 | £36,323 | £36,457 | £181,133 |
| Profit Before Tax | £2,316 | £2,823 | £3,688 | £4,575 | £5,668 | £19,070 |
| Profit After Tax | £1,876 | £2,286 | £2,987 | £3,705 | £4,591 | £15,447 |
| Change In Property Value | £7,990 | £8,070 | £24,452 | £33,580 | £39,289 | £113,381 |
| Net Return | £9,866 | £10,356 | £27,439 | £37,286 | £43,880 | £128,828 |
| Return From Rental Income (%) | 1% | 1% | 1% | 1% | 2% | 6% |
| Total Net Return (%) | 4% | 4% | 10% | 14% | 16% | 48% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change