Semi Detached
TN24
2 beds
1 bath
Silver Hill Road, Willesborough TN24
South East, England · TN24
View property listing
Initial Investment
£119,750First YearProfit From Rental Income
£10,420
↗ 9%After 5 Years
Change In Property Value
£53,214
↗ 14%After 5 Years
Return On Investment
53%
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 | £19,128 | £19,415 | £19,900 | £20,398 | £21,010 | £99,851 |
| Total Expenses | £17,291 | £17,331 | £17,390 | £17,451 | £17,523 | £86,987 |
| Profit Before Tax | £1,837 | £2,084 | £2,510 | £2,947 | £3,487 | £12,864 |
| Profit After Tax | £1,488 | £1,688 | £2,033 | £2,387 | £2,824 | £10,420 |
| Change In Property Value | £3,750 | £3,788 | £11,476 | £15,761 | £18,440 | £53,214 |
| Net Return | £5,238 | £5,475 | £13,509 | £18,147 | £21,264 | £63,634 |
| Return From Rental Income (%) | 1% | 1% | 2% | 2% | 2% | 9% |
| Total Net Return (%) | 4% | 5% | 11% | 15% | 18% | 53% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change