Terraced
TN9
1 bed
1 bath
Castle Street, Tonbridge TN9
South East, England · TN9
View property listing
Initial Investment
£58,000First YearProfit From Rental Income
£2,792
↗ 5%After 5 Years
Change In Property Value
£26,962
↗ 14%After 5 Years
Return On Investment
51%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £9,312 | £9,452 | £9,688 | £9,930 | £10,228 | £48,610 |
| Total Expenses | £8,969 | £8,995 | £9,029 | £9,064 | £9,105 | £45,163 |
| Profit Before Tax | £343 | £457 | £659 | £866 | £1,123 | £3,447 |
| Profit After Tax | £277 | £370 | £534 | £701 | £910 | £2,792 |
| Change In Property Value | £1,900 | £1,919 | £5,815 | £7,985 | £9,343 | £26,962 |
| Net Return | £2,177 | £2,289 | £6,348 | £8,687 | £10,253 | £29,754 |
| Return From Rental Income (%) | 0% | 1% | 1% | 1% | 2% | 5% |
| Total Net Return (%) | 4% | 4% | 11% | 15% | 18% | 51% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change