Flat
TN2
2 beds
1 bath
Hastings Road, Pembury TN2
South East, England · TN2
View property listing
Initial Investment
£93,325First YearProfit From Rental Income
£-3,726
↘ -4%After 5 Years
Change In Property Value
£42,500
↗ 14%After 5 Years
Return On Investment
42%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £14,076 | £14,287 | £14,644 | £15,010 | £15,461 | £73,479 |
| Total Expenses | £15,290 | £15,357 | £15,436 | £15,517 | £15,604 | £77,204 |
| Profit Before Tax | £-1,214 | £-1,070 | £-792 | £-506 | £-143 | £-3,726 |
| Profit After Tax | £-1,214 | £-1,070 | £-792 | £-506 | £-143 | £-3,726 |
| Change In Property Value | £2,995 | £3,025 | £9,166 | £12,587 | £14,727 | £42,500 |
| Net Return | £1,781 | £1,955 | £8,374 | £12,081 | £14,584 | £38,774 |
| Return From Rental Income (%) | -1% | -1% | -1% | -1% | 0% | -4% |
| Total Net Return (%) | 2% | 2% | 9% | 13% | 16% | 42% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change