Detached
TN8
3 beds
2 baths
Holtye Road, Cowden, Edenbridge, East Sussex TN8
South East, England · TN8
View property listing
Initial Investment
£233,482First YearProfit From Rental Income
£49,514
↗ 21%After 5 Years
Change In Property Value
£119,110
↗ 17%After 5 Years
Return On Investment
72%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £37,800 | £38,367 | £38,943 | £39,916 | £40,914 | £195,940 |
| Total Expenses | £26,801 | £26,870 | £26,938 | £27,046 | £27,156 | £134,811 |
| Profit Before Tax | £10,999 | £11,497 | £12,005 | £12,870 | £13,758 | £61,129 |
| Profit After Tax | £8,909 | £9,312 | £9,724 | £10,425 | £11,144 | £49,514 |
| Change In Property Value | £7,000 | £21,208 | £29,126 | £34,078 | £27,698 | £119,110 |
| Net Return | £15,909 | £30,521 | £38,850 | £44,503 | £38,842 | £168,624 |
| Return From Rental Income (%) | 4% | 4% | 4% | 4% | 5% | 21% |
| Total Net Return (%) | 7% | 13% | 17% | 19% | 17% | 72% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change