Flat TN8 3 beds 2 baths

Holtye Road, Cowden, Edenbridge, East Sussex TN8

South East, England · TN8

Initial Investment

First Year

£216,000First Year

Profit From Rental Income

After 5 Years

£3,306

↗ 2%After 5 Years

Change In Property Value

After 5 Years

£92,238

↗ 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	£30,552	£31,010	£31,786	£32,580	£33,558	£159,486
Total Expenses	£30,844	£30,936	£31,056	£31,180	£31,320	£155,336
Profit Before Tax	£-292	£75	£729	£1,401	£2,238	£4,150
Profit After Tax	£-292	£60	£591	£1,134	£1,812	£3,306
Change In Property Value	£6,500	£6,565	£19,892	£27,318	£31,962	£92,238
Net Return	£6,208	£6,625	£20,483	£28,453	£33,775	£95,544
Return From Rental Income (%)	0%	0%	0%	1%	1%	2%
Total Net Return (%)	3%	3%	9%	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