Terraced
TN9
2 beds
1 bath
Woodside Road, Tonbridge, Kent TN9
South East, England · TN9
View property listing
Initial Investment
£65,500First YearProfit From Rental Income
£3,433
↗ 5%After 5 Years
Change In Property Value
£30,509
↗ 14%After 5 Years
Return On Investment
52%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £10,536 | £10,694 | £10,961 | £11,235 | £11,572 | £54,999 |
| Total Expenses | £10,084 | £10,111 | £10,149 | £10,187 | £10,231 | £50,761 |
| Profit Before Tax | £452 | £583 | £813 | £1,049 | £1,341 | £4,238 |
| Profit After Tax | £366 | £472 | £658 | £849 | £1,086 | £3,433 |
| Change In Property Value | £2,150 | £2,172 | £6,580 | £9,036 | £10,572 | £30,509 |
| Net Return | £2,516 | £2,644 | £7,238 | £9,885 | £11,659 | £33,942 |
| Return From Rental Income (%) | 1% | 1% | 1% | 1% | 2% | 5% |
| Total Net Return (%) | 4% | 4% | 11% | 15% | 18% | 52% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change