Detached TN11 2 beds 1 bath

Nizels Lane, Hildenborough, Tonbridge TN11

South East, England · TN11

Initial Investment

First Year

£196,750First Year

Profit From Rental Income

After 5 Years

£20,005

↗ 10%After 5 Years

Change In Property Value

After 5 Years

£84,433

↗ 14%After 5 Years

Return On Investment

53%

To view year by year, rotate your phone horizontally.

Analysis

	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£30,936	£31,400	£32,185	£32,990	£33,979	£161,490
Total Expenses	£27,200	£27,258	£27,347	£27,439	£27,548	£136,793
Profit Before Tax	£3,736	£4,142	£4,838	£5,551	£6,431	£24,697
Profit After Tax	£3,026	£3,355	£3,919	£4,496	£5,209	£20,005
Change In Property Value	£5,950	£6,010	£18,209	£25,007	£29,258	£84,433
Net Return	£8,976	£9,364	£22,127	£29,503	£34,467	£104,438
Return From Rental Income (%)	2%	2%	2%	2%	3%	10%
Total Net Return (%)	5%	5%	11%	15%	18%	53%

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