Flat TN2 2 beds 1 bath

Hastings Road, Pembury TN2

South East, England · TN2

Initial Investment

First Year

£93,325First Year

Profit From Rental Income

After 5 Years

£5,699

↗ 6%After 5 Years

Change In Property Value

After 5 Years

£50,966

↗ 17%After 5 Years

Return On Investment

61%

To view year by year, rotate your phone horizontally.

Analysis

	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£14,076	£14,287	£14,501	£14,864	£15,236	£72,964
Total Expenses	£13,044	£13,115	£13,178	£13,256	£13,335	£65,928
Profit Before Tax	£1,032	£1,172	£1,324	£1,608	£1,900	£7,036
Profit After Tax	£836	£949	£1,072	£1,303	£1,539	£5,699
Change In Property Value	£2,995	£9,075	£12,463	£14,581	£11,851	£50,966
Net Return	£3,831	£10,024	£13,535	£15,884	£13,391	£56,665
Return From Rental Income (%)	1%	1%	1%	1%	2%	6%
Total Net Return (%)	4%	11%	15%	17%	14%	61%

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