Flat TN13 2 beds 1 bath

Cobden Road, Sevenoaks TN13

South East, England · TN13

Initial Investment

First Year

£158,250First Year

Profit From Rental Income

After 5 Years

£47,287

↗ 30%After 5 Years

Change In Property Value

After 5 Years

£68,823

↗ 14%After 5 Years

Return On Investment

73%

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	£37,644	£38,209	£39,164	£40,143	£41,347	£196,507
Total Expenses	£27,271	£27,425	£27,612	£27,804	£28,015	£138,128
Profit Before Tax	£10,373	£10,783	£11,551	£12,339	£13,332	£58,379
Profit After Tax	£8,402	£8,735	£9,357	£9,995	£10,799	£47,287
Change In Property Value	£4,850	£4,899	£14,842	£20,384	£23,849	£68,823
Net Return	£13,252	£13,633	£24,199	£30,378	£34,648	£116,111
Return From Rental Income (%)	5%	6%	6%	6%	7%	30%
Total Net Return (%)	8%	9%	15%	19%	22%	73%

Expense Distribution

Yearly Profit Before & After Tax

Net Return Over 5 Years

This is for information only, not legal or financial advice; estimates are subject to change