Detached
TN8
3 beds
2 baths
Holtye Road, Cowden, Edenbridge, East Sussex TN8
South East, England · TN8
View property listing
Initial Investment
£216,000First YearProfit From Rental Income
£27,013
↗ 13%After 5 Years
Change In Property Value
£92,238
↗ 14%After 5 Years
Return On Investment
55%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £35,100 | £35,626 | £36,517 | £37,430 | £38,553 | £183,227 |
| Total Expenses | £29,799 | £29,863 | £29,963 | £30,065 | £30,188 | £149,877 |
| Profit Before Tax | £5,301 | £5,764 | £6,554 | £7,365 | £8,365 | £33,350 |
| Profit After Tax | £4,294 | £4,669 | £5,309 | £5,966 | £6,776 | £27,013 |
| Change In Property Value | £6,500 | £6,565 | £19,892 | £27,318 | £31,962 | £92,238 |
| Net Return | £10,794 | £11,234 | £25,201 | £33,284 | £38,738 | £119,251 |
| Return From Rental Income (%) | 2% | 2% | 2% | 3% | 3% | 13% |
| Total Net Return (%) | 5% | 5% | 12% | 15% | 18% | 55% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change