Flat TN9 1 bed 1 bath

Avebury Avenue, Tonbridge, Kent TN9

South East, England · TN9

Initial Investment

First Year

£76,000First Year

Profit From Rental Income

After 5 Years

£25,482

↗ 34%After 5 Years

Change In Property Value

After 5 Years

£35,476

↗ 14%After 5 Years

Return On Investment

80%

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	£19,404	£19,695	£20,187	£20,692	£21,313	£101,292
Total Expenses	£13,795	£13,869	£13,960	£14,053	£14,156	£69,832
Profit Before Tax	£5,609	£5,826	£6,228	£6,640	£7,157	£31,459
Profit After Tax	£4,543	£4,719	£5,045	£5,378	£5,797	£25,482
Change In Property Value	£2,500	£2,525	£7,651	£10,507	£12,293	£35,476
Net Return	£7,043	£7,244	£12,695	£15,885	£18,090	£60,958
Return From Rental Income (%)	6%	6%	7%	7%	8%	34%
Total Net Return (%)	9%	10%	17%	21%	24%	80%

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