Flat
TN2
1 bed
1 bath
Henwood Green Road, Pembury TN2
South East, England · TN2
View property listing
Initial Investment
£70,000First YearProfit From Rental Income
£-4,710
↘ -7%After 5 Years
Change In Property Value
£32,638
↗ 14%After 5 Years
Return On Investment
40%
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 | £10,932 | £11,096 | £11,373 | £11,658 | £12,007 | £57,067 |
| Total Expenses | £12,218 | £12,281 | £12,352 | £12,424 | £12,501 | £61,776 |
| Profit Before Tax | £-1,286 | £-1,185 | £-978 | £-766 | £-494 | £-4,710 |
| Profit After Tax | £-1,286 | £-1,185 | £-978 | £-766 | £-494 | £-4,710 |
| Change In Property Value | £2,300 | £2,323 | £7,039 | £9,666 | £11,310 | £32,638 |
| Net Return | £1,014 | £1,138 | £6,061 | £8,900 | £10,816 | £27,928 |
| Return From Rental Income (%) | -2% | -2% | -1% | -1% | -1% | -7% |
| Total Net Return (%) | 1% | 2% | 9% | 13% | 15% | 40% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change