Flat TN2 2 beds 1 bath

Grove Place, Tunbridge Wells TN2

South East, England · TN2

Initial Investment

First Year

£37,000First Year

Profit From Rental Income

After 5 Years

£-7,751

↘ -21%After 5 Years

Change In Property Value

After 5 Years

£17,028

↗ 14%After 5 Years

Return On Investment

25%

To view year by year, rotate your phone horizontally.

Analysis

	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£5,640	£5,725	£5,868	£6,014	£6,195	£29,442
Total Expenses	£7,325	£7,379	£7,437	£7,495	£7,556	£37,192
Profit Before Tax	£-1,685	£-1,655	£-1,569	£-1,481	£-1,361	£-7,751
Profit After Tax	£-1,685	£-1,655	£-1,569	£-1,481	£-1,361	£-7,751
Change In Property Value	£1,200	£1,212	£3,672	£5,043	£5,901	£17,028
Net Return	£-485	£-443	£2,103	£3,563	£4,540	£9,278
Return From Rental Income (%)	-5%	-4%	-4%	-4%	-4%	-21%
Total Net Return (%)	-1%	-1%	6%	10%	12%	25%

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