Flat
TN14
3 beds
1 bath
Downe Avenue, Cudham, Sevenoaks TN14
South East, England · TN14
View property listing
Initial Investment
£211,450First YearProfit From Rental Income
£62,762
↗ 30%After 5 Years
Change In Property Value
£90,393
↗ 14%After 5 Years
Return On Investment
72%
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 | £49,440 | £50,182 | £51,436 | £52,722 | £54,304 | £258,083 |
| Total Expenses | £35,661 | £35,860 | £36,103 | £36,351 | £36,625 | £180,600 |
| Profit Before Tax | £13,779 | £14,321 | £15,333 | £16,371 | £17,679 | £77,484 |
| Profit After Tax | £11,161 | £11,600 | £12,420 | £13,261 | £14,320 | £62,762 |
| Change In Property Value | £6,370 | £6,434 | £19,494 | £26,772 | £31,323 | £90,393 |
| Net Return | £17,531 | £18,034 | £31,914 | £40,033 | £45,643 | £153,155 |
| Return From Rental Income (%) | 5% | 5% | 6% | 6% | 7% | 30% |
| Total Net Return (%) | 8% | 9% | 15% | 19% | 22% | 72% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change