Detached TN11 2 beds 1 bath

Nizels Lane, Hildenborough, Tonbridge TN11

South East, England · TN11

Initial Investment

First Year

£196,750First Year

Profit From Rental Income

After 5 Years

£37,252

↗ 19%After 5 Years

Change In Property Value

After 5 Years

£101,251

↗ 17%After 5 Years

Return On Investment

70%

To view year by year, rotate your phone horizontally.

Analysis

	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£30,936	£31,400	£31,871	£32,668	£33,485	£160,359
Total Expenses	£22,738	£22,797	£22,854	£22,944	£23,036	£114,369
Profit Before Tax	£8,198	£8,603	£9,017	£9,724	£10,448	£45,991
Profit After Tax	£6,641	£6,969	£7,304	£7,876	£8,463	£37,252
Change In Property Value	£5,950	£18,029	£24,759	£28,968	£23,545	£101,251
Net Return	£12,591	£24,997	£32,063	£36,844	£32,008	£138,503
Return From Rental Income (%)	3%	4%	4%	4%	4%	19%
Total Net Return (%)	6%	13%	16%	19%	16%	70%

Expense Distribution

Yearly Profit Before & After Tax

Total Rental Income Vs. Total Expense

This is for information only, not legal or financial advice; estimates are subject to change