Detached
TN23
4 beds
2 baths
Ashford Road, Great Chart, Ashford TN23
South East, England · TN23
View property listing
Initial Investment
£251,000First YearProfit From Rental Income
£5,784
↗ 2%After 5 Years
Change In Property Value
£106,428
↗ 14%After 5 Years
Return On Investment
45%
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 | £33,744 | £34,250 | £35,106 | £35,984 | £37,064 | £176,148 |
| Total Expenses | £33,631 | £33,693 | £33,789 | £33,888 | £34,006 | £169,007 |
| Profit Before Tax | £113 | £557 | £1,317 | £2,096 | £3,057 | £7,141 |
| Profit After Tax | £92 | £451 | £1,067 | £1,698 | £2,476 | £5,784 |
| Change In Property Value | £7,500 | £7,575 | £22,952 | £31,521 | £36,880 | £106,428 |
| Net Return | £7,592 | £8,026 | £24,019 | £33,219 | £39,356 | £112,213 |
| Return From Rental Income (%) | 0% | 0% | 0% | 1% | 1% | 2% |
| Total Net Return (%) | 3% | 3% | 10% | 13% | 16% | 45% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change