Flat TN9 2 beds 1 bath

Woodside Road, Tonbridge, Kent TN9

South East, England · TN9

Initial Investment

First Year

£65,500First Year

Profit From Rental Income

After 5 Years

£-5,060

↘ -8%After 5 Years

Change In Property Value

After 5 Years

£30,509

↗ 14%After 5 Years

Return On Investment

39%

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	£10,224	£10,377	£10,637	£10,903	£11,230	£53,371
Total Expenses	£11,553	£11,614	£11,683	£11,753	£11,829	£58,431
Profit Before Tax	£-1,329	£-1,237	£-1,046	£-851	£-599	£-5,060
Profit After Tax	£-1,329	£-1,237	£-1,046	£-851	£-599	£-5,060
Change In Property Value	£2,150	£2,172	£6,580	£9,036	£10,572	£30,509
Net Return	£821	£935	£5,534	£8,186	£9,973	£25,449
Return From Rental Income (%)	-2%	-2%	-2%	-1%	-1%	-8%
Total Net Return (%)	1%	1%	8%	12%	15%	39%

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