Terraced TN8 2 beds 1 bath

10 Apex Cottage, Main Road, Edenbridge TN8

South East, England · TN8

Initial Investment

First Year

£119,750First Year

Profit From Rental Income

After 5 Years

£19,894

↗ 17%After 5 Years

Change In Property Value

After 5 Years

£63,813

↗ 17%After 5 Years

Return On Investment

70%

To view year by year, rotate your phone horizontally.

Analysis

	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£18,756	£19,037	£19,323	£19,806	£20,301	£97,223
Total Expenses	£14,441	£14,482	£14,521	£14,579	£14,640	£72,663
Profit Before Tax	£4,315	£4,555	£4,802	£5,227	£5,662	£24,561
Profit After Tax	£3,495	£3,690	£3,890	£4,233	£4,586	£19,894
Change In Property Value	£3,750	£11,363	£15,605	£18,257	£14,839	£63,813
Net Return	£7,245	£15,052	£19,494	£22,491	£19,425	£83,707
Return From Rental Income (%)	3%	3%	3%	4%	4%	17%
Total Net Return (%)	6%	13%	16%	19%	16%	70%

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