Flat
TN8
1 bed
1 bath
Goods Yard, Edenbridge TN8
South East, England · TN8
View property listing
Initial Investment
£91,750First YearProfit From Rental Income
£5,470
↗ 6%After 5 Years
Change In Property Value
£50,200
↗ 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 | £13,860 | £14,068 | £14,279 | £14,636 | £15,002 | £71,845 |
| Total Expenses | £12,878 | £12,948 | £13,011 | £13,088 | £13,167 | £65,092 |
| Profit Before Tax | £982 | £1,119 | £1,268 | £1,548 | £1,835 | £6,753 |
| Profit After Tax | £796 | £907 | £1,027 | £1,254 | £1,486 | £5,470 |
| Change In Property Value | £2,950 | £8,939 | £12,276 | £14,362 | £11,673 | £50,200 |
| Net Return | £3,746 | £9,845 | £13,303 | £15,616 | £13,159 | £55,669 |
| Return From Rental Income (%) | 1% | 1% | 1% | 1% | 2% | 6% |
| Total Net Return (%) | 4% | 11% | 14% | 17% | 14% | 61% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change