Flat TN2 2 beds 1 bath

Hastings Road, Pembury TN2

South East, England · TN2

Initial Investment

First Year

£93,325First Year

Profit From Rental Income

After 5 Years

£28,386

↗ 30%After 5 Years

Change In Property Value

After 5 Years

£42,500

↗ 14%After 5 Years

Return On Investment

76%

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	£23,244	£23,593	£24,182	£24,787	£25,531	£121,337
Total Expenses	£17,031	£17,131	£17,251	£17,373	£17,508	£86,293
Profit Before Tax	£6,213	£6,462	£6,932	£7,414	£8,023	£35,044
Profit After Tax	£5,032	£5,234	£5,615	£6,005	£6,499	£28,386
Change In Property Value	£2,995	£3,025	£9,166	£12,587	£14,727	£42,500
Net Return	£8,027	£8,259	£14,780	£18,593	£21,226	£70,886
Return From Rental Income (%)	5%	6%	6%	6%	7%	30%
Total Net Return (%)	9%	9%	16%	20%	23%	76%

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