Detached TN29 4 beds 2 baths

Dymchurch Road, St. Marys Bay, Romney Marsh, Kent TN29

South East, England · TN29

Initial Investment

First Year

£163,500First Year

Profit From Rental Income

After 5 Years

£22,209

↗ 14%After 5 Years

Change In Property Value

After 5 Years

£70,952

↗ 14%After 5 Years

Return On Investment

57%

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	£27,504	£27,917	£28,614	£29,330	£30,210	£143,575
Total Expenses	£23,088	£23,141	£23,221	£23,304	£23,402	£116,156
Profit Before Tax	£4,416	£4,776	£5,393	£6,026	£6,807	£27,419
Profit After Tax	£3,577	£3,868	£4,369	£4,881	£5,514	£22,209
Change In Property Value	£5,000	£5,050	£15,302	£21,014	£24,586	£70,952
Net Return	£8,577	£8,918	£19,670	£25,895	£30,100	£93,161
Return From Rental Income (%)	2%	2%	3%	3%	3%	14%
Total Net Return (%)	5%	5%	12%	16%	18%	57%

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