Flat TN8 1 bed 1 bath

Goods Yard, Edenbridge TN8

South East, England · TN8

Initial Investment

First Year

£91,750First Year

Profit From Rental Income

After 5 Years

£-3,848

↘ -4%After 5 Years

Change In Property Value

After 5 Years

£41,862

↗ 14%After 5 Years

Return On Investment

41%

To view year by year, rotate your phone horizontally.

Analysis

	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£13,860	£14,068	£14,420	£14,780	£15,223	£72,351
Total Expenses	£15,090	£15,157	£15,235	£15,315	£15,402	£76,199
Profit Before Tax	£-1,230	£-1,089	£-815	£-535	£-178	£-3,848
Profit After Tax	£-1,230	£-1,089	£-815	£-535	£-178	£-3,848
Change In Property Value	£2,950	£2,980	£9,028	£12,398	£14,506	£41,862
Net Return	£1,720	£1,890	£8,212	£11,863	£14,328	£38,014
Return From Rental Income (%)	-1%	-1%	-1%	-1%	0%	-4%
Total Net Return (%)	2%	2%	9%	13%	16%	41%

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