Flat TN8 3 beds 1 bath

Yew Tree Cottages, Edenbridge, Kent TN8

South East, England · TN8

Initial Investment

First Year

£156,500First Year

Profit From Rental Income

After 5 Years

£1,128

↗ 1%After 5 Years

Change In Property Value

After 5 Years

£68,114

↗ 14%After 5 Years

Return On Investment

44%

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	£22,824	£23,166	£23,746	£24,339	£25,069	£119,144
Total Expenses	£23,326	£23,407	£23,508	£23,611	£23,726	£117,578
Profit Before Tax	£-502	£-240	£238	£728	£1,343	£1,567
Profit After Tax	£-502	£-240	£193	£590	£1,088	£1,128
Change In Property Value	£4,800	£4,848	£14,689	£20,173	£23,603	£68,114
Net Return	£4,298	£4,608	£14,882	£20,764	£24,691	£69,242
Return From Rental Income (%)	0%	0%	0%	0%	1%	1%
Total Net Return (%)	3%	3%	10%	13%	16%	44%

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