Flat TN14 2 beds 1 bath

Church Street, Shoreham, Sevenoaks, Kent TN14

South East, England · TN14

Initial Investment

First Year

£102,250First Year

Profit From Rental Income

After 5 Years

£13,526

↗ 13%After 5 Years

Change In Property Value

After 5 Years

£46,119

↗ 14%After 5 Years

Return On Investment

58%

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	£19,500	£19,792	£20,287	£20,794	£21,418	£101,793
Total Expenses	£16,844	£16,920	£17,012	£17,107	£17,212	£85,094
Profit Before Tax	£2,656	£2,873	£3,275	£3,688	£4,207	£16,698
Profit After Tax	£2,151	£2,327	£2,653	£2,987	£3,407	£13,526
Change In Property Value	£3,250	£3,283	£9,946	£13,659	£15,981	£46,119
Net Return	£5,401	£5,610	£12,599	£16,646	£19,389	£59,644
Return From Rental Income (%)	2%	2%	3%	3%	3%	13%
Total Net Return (%)	5%	5%	12%	16%	19%	58%

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