Flat
TN8
1 bed
1 bath
Goods Yard, Edenbridge TN8
South East, England · TN8
View property listing
Initial Investment
£91,750First YearProfit From Rental Income
£27,932
↗ 30%After 5 Years
Change In Property Value
£41,862
↗ 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 | £22,896 | £23,239 | £23,820 | £24,416 | £25,148 | £119,520 |
| Total Expenses | £16,783 | £16,881 | £16,999 | £17,120 | £17,253 | £85,036 |
| Profit Before Tax | £6,113 | £6,358 | £6,821 | £7,296 | £7,896 | £34,484 |
| Profit After Tax | £4,952 | £5,150 | £5,525 | £5,910 | £6,396 | £27,932 |
| Change In Property Value | £2,950 | £2,980 | £9,028 | £12,398 | £14,506 | £41,862 |
| Net Return | £7,902 | £8,130 | £14,553 | £18,308 | £20,902 | £69,794 |
| Return From Rental Income (%) | 5% | 6% | 6% | 6% | 7% | 30% |
| Total Net Return (%) | 9% | 9% | 16% | 20% | 23% | 76% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change