Flat TN8 1 bed 1 bath

Station Road, Edenbridge TN8

South East, England · TN8

Initial Investment

First Year

£71,500First Year

Profit From Rental Income

After 5 Years

£-5,194

↘ -7%After 5 Years

Change In Property Value

After 5 Years

£33,347

↗ 14%After 5 Years

Return On Investment

39%

To view year by year, rotate your phone horizontally.

Analysis

	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£11,040	£11,206	£11,486	£11,773	£12,126	£57,630
Total Expenses	£12,428	£12,490	£12,561	£12,634	£12,712	£62,824
Profit Before Tax	£-1,388	£-1,285	£-1,075	£-861	£-586	£-5,194
Profit After Tax	£-1,388	£-1,285	£-1,075	£-861	£-586	£-5,194
Change In Property Value	£2,350	£2,374	£7,192	£9,877	£11,556	£33,347
Net Return	£962	£1,089	£6,116	£9,016	£10,970	£28,153
Return From Rental Income (%)	-2%	-2%	-2%	-1%	-1%	-7%
Total Net Return (%)	1%	2%	9%	13%	15%	39%

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