Flat TN12 1 bed 1 bath

Station Road, Paddock Wood, Kent TN12

South East, England · TN12

Initial Investment

First Year

£70,000First Year

Profit From Rental Income

After 5 Years

£1,560

↗ 2%After 5 Years

Change In Property Value

After 5 Years

£39,139

↗ 17%After 5 Years

Return On Investment

58%

To view year by year, rotate your phone horizontally.

Analysis

	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£10,584	£10,743	£10,904	£11,176	£11,456	£54,863
Total Expenses	£10,459	£10,525	£10,582	£10,651	£10,721	£52,937
Profit Before Tax	£125	£218	£322	£526	£735	£1,926
Profit After Tax	£102	£177	£261	£426	£595	£1,560
Change In Property Value	£2,300	£6,969	£9,571	£11,198	£9,101	£39,139
Net Return	£2,402	£7,146	£9,832	£11,624	£9,696	£40,699
Return From Rental Income (%)	0%	0%	0%	1%	1%	2%
Total Net Return (%)	3%	10%	14%	17%	14%	58%

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