Flat TN14 3 beds 1 bath

Downe Avenue, Cudham, Sevenoaks TN14

South East, England · TN14

Initial Investment

First Year

£216,000First Year

Profit From Rental Income

After 5 Years

£19,838

↗ 9%After 5 Years

Change In Property Value

After 5 Years

£110,610

↗ 17%After 5 Years

Return On Investment

60%

To view year by year, rotate your phone horizontally.

Analysis

	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£29,904	£30,353	£30,808	£31,578	£32,367	£155,010
Total Expenses	£25,904	£25,999	£26,086	£26,204	£26,326	£130,519
Profit Before Tax	£4,000	£4,354	£4,722	£5,374	£6,042	£24,491
Profit After Tax	£3,240	£3,526	£3,825	£4,353	£4,894	£19,838
Change In Property Value	£6,500	£19,695	£27,048	£31,646	£25,721	£110,610
Net Return	£9,740	£23,221	£30,873	£35,999	£30,615	£130,447
Return From Rental Income (%)	1%	2%	2%	2%	2%	9%
Total Net Return (%)	5%	11%	14%	17%	14%	60%

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