Terraced
TN1
2 beds
1 bath
Stone Street, Tunbridge Wells, Kent TN1
South East, England · TN1
View property listing
Initial Investment
£111,000First YearProfit From Rental Income
£6,902
↗ 6%After 5 Years
Change In Property Value
£49,666
↗ 14%After 5 Years
Return On Investment
51%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £17,148 | £17,405 | £17,840 | £18,286 | £18,835 | £89,515 |
| Total Expenses | £16,101 | £16,138 | £16,193 | £16,248 | £16,314 | £80,994 |
| Profit Before Tax | £1,047 | £1,267 | £1,648 | £2,038 | £2,521 | £8,521 |
| Profit After Tax | £848 | £1,026 | £1,335 | £1,651 | £2,042 | £6,902 |
| Change In Property Value | £3,500 | £3,535 | £10,711 | £14,710 | £17,211 | £49,666 |
| Net Return | £4,348 | £4,561 | £12,046 | £16,361 | £19,253 | £56,569 |
| Return From Rental Income (%) | 1% | 1% | 1% | 1% | 2% | 6% |
| Total Net Return (%) | 4% | 4% | 11% | 15% | 17% | 51% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change