Flat
TN17
4 beds
5 baths
Bankside, Goudhurst Road, Cranbrook, Kent. TN17
South East, England · TN17
View property listing
Initial Investment
£286,000First YearProfit From Rental Income
£84,426
↗ 30%After 5 Years
Change In Property Value
£120,618
↗ 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 | £65,964 | £66,953 | £68,627 | £70,343 | £72,453 | £344,341 |
| Total Expenses | £47,417 | £47,679 | £47,999 | £48,326 | £48,689 | £240,111 |
| Profit Before Tax | £18,547 | £19,274 | £20,628 | £22,017 | £23,764 | £104,230 |
| Profit After Tax | £15,023 | £15,612 | £16,709 | £17,833 | £19,249 | £84,426 |
| Change In Property Value | £8,500 | £8,585 | £26,013 | £35,724 | £41,797 | £120,618 |
| Net Return | £23,523 | £24,197 | £42,721 | £53,557 | £61,046 | £205,045 |
| Return From Rental Income (%) | 5% | 5% | 6% | 6% | 7% | 30% |
| Total Net Return (%) | 8% | 8% | 15% | 19% | 21% | 72% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change