Flat
TN8
1 bed
1 bath
Station Road, Edenbridge TN8
South East, England · TN8
View property listing
Initial Investment
£71,500First YearProfit From Rental Income
£21,822
↗ 31%After 5 Years
Change In Property Value
£33,347
↗ 14%After 5 Years
Return On Investment
77%
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 | £18,240 | £18,514 | £18,976 | £19,451 | £20,034 | £95,215 |
| Total Expenses | £13,472 | £13,552 | £13,649 | £13,747 | £13,855 | £68,275 |
| Profit Before Tax | £4,768 | £4,961 | £5,328 | £5,704 | £6,179 | £26,941 |
| Profit After Tax | £3,862 | £4,019 | £4,316 | £4,620 | £5,005 | £21,822 |
| Change In Property Value | £2,350 | £2,374 | £7,192 | £9,877 | £11,556 | £33,347 |
| Net Return | £6,212 | £6,392 | £11,507 | £14,497 | £16,561 | £55,169 |
| Return From Rental Income (%) | 5% | 6% | 6% | 6% | 7% | 31% |
| Total Net Return (%) | 9% | 9% | 16% | 20% | 23% | 77% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change