Terraced TN20 4 beds 1 bath

East Street, Mayfield, East Sussex TN20

South East, England · TN20

Initial Investment

First Year

£184,500First Year

Profit From Rental Income

After 5 Years

£14,441

↗ 8%After 5 Years

Change In Property Value

After 5 Years

£79,466

↗ 14%After 5 Years

Return On Investment

51%

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	£27,996	£28,416	£29,126	£29,854	£30,750	£146,143
Total Expenses	£25,518	£25,571	£25,653	£25,737	£25,837	£128,315
Profit Before Tax	£2,478	£2,845	£3,473	£4,118	£4,913	£17,828
Profit After Tax	£2,008	£2,304	£2,814	£3,335	£3,980	£14,441
Change In Property Value	£5,600	£5,656	£17,138	£23,536	£27,537	£79,466
Net Return	£7,608	£7,960	£19,951	£26,871	£31,517	£93,907
Return From Rental Income (%)	1%	1%	2%	2%	2%	8%
Total Net Return (%)	4%	4%	11%	15%	17%	51%

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