Flat
TN11
2 beds
1 bath
Nizels Lane, Hildenborough, Tonbridge TN11
South East, England · TN11
View property listing
Initial Investment
£196,750First YearProfit From Rental Income
£31,790
↗ 16%After 5 Years
Change In Property Value
£84,433
↗ 14%After 5 Years
Return On Investment
59%
Analysis
Swipe horizontally to view all years. Row labels stay visible.
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £35,700 | £36,235 | £37,141 | £38,070 | £39,212 | £186,359 |
| Total Expenses | £29,177 | £29,276 | £29,410 | £29,546 | £29,703 | £147,112 |
| Profit Before Tax | £6,523 | £6,959 | £7,732 | £8,523 | £9,509 | £39,247 |
| Profit After Tax | £5,284 | £5,637 | £6,263 | £6,904 | £7,702 | £31,790 |
| Change In Property Value | £5,950 | £6,010 | £18,209 | £25,007 | £29,258 | £84,433 |
| Net Return | £11,234 | £11,647 | £24,471 | £31,911 | £36,960 | £116,223 |
| Return From Rental Income (%) | 3% | 3% | 3% | 4% | 4% | 16% |
| Total Net Return (%) | 6% | 6% | 12% | 16% | 19% | 59% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change