Flat
TN1
0 beds
0 baths
97B Goods Station Road, Tunbridge Wells, Kent TN1
South East, England · TN1
View property listing
Initial Investment
£20,500First YearProfit From Rental Income
£-6,966
↘ -34%After 5 Years
Change In Property Value
£11,061
↗ 17%After 5 Years
Return On Investment
20%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £2,988 | £3,033 | £3,078 | £3,155 | £3,234 | £15,489 |
| Total Expenses | £4,390 | £4,445 | £4,490 | £4,540 | £4,590 | £22,455 |
| Profit Before Tax | £-1,402 | £-1,412 | £-1,412 | £-1,384 | £-1,356 | £-6,966 |
| Profit After Tax | £-1,402 | £-1,412 | £-1,412 | £-1,384 | £-1,356 | £-6,966 |
| Change In Property Value | £650 | £1,970 | £2,705 | £3,165 | £2,572 | £11,061 |
| Net Return | £-752 | £558 | £1,293 | £1,780 | £1,216 | £4,094 |
| Return From Rental Income (%) | -7% | -7% | -7% | -7% | -7% | -34% |
| Total Net Return (%) | -4% | 3% | 6% | 9% | 6% | 20% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change