Terraced
TN9
2 beds
1 bath
Woodside Road, Tonbridge, Kent TN9
South East, England · TN9
View property listing
Initial Investment
£102,250First YearProfit From Rental Income
£6,261
↗ 6%After 5 Years
Change In Property Value
£46,119
↗ 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 | £15,924 | £16,163 | £16,567 | £16,981 | £17,491 | £83,125 |
| Total Expenses | £14,987 | £15,022 | £15,073 | £15,126 | £15,187 | £75,395 |
| Profit Before Tax | £937 | £1,141 | £1,494 | £1,855 | £2,303 | £7,730 |
| Profit After Tax | £759 | £924 | £1,210 | £1,503 | £1,866 | £6,261 |
| Change In Property Value | £3,250 | £3,283 | £9,946 | £13,659 | £15,981 | £46,119 |
| Net Return | £4,009 | £4,206 | £11,156 | £15,162 | £17,847 | £52,380 |
| Return From Rental Income (%) | 1% | 1% | 1% | 1% | 2% | 6% |
| Total Net Return (%) | 4% | 4% | 11% | 15% | 17% | 51% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change