Flat
TN9
1 bed
1 bath
Avebury Avenue, Tonbridge, Kent TN9
South East, England · TN9
View property listing
Initial Investment
£38,500First YearProfit From Rental Income
£8,624
↗ 22%After 5 Years
Change In Property Value
£17,738
↗ 14%After 5 Years
Return On Investment
68%
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 | £9,696 | £9,841 | £10,087 | £10,340 | £10,650 | £50,614 |
| Total Expenses | £7,865 | £7,924 | £7,990 | £8,058 | £8,130 | £39,967 |
| Profit Before Tax | £1,831 | £1,917 | £2,097 | £2,282 | £2,520 | £10,647 |
| Profit After Tax | £1,483 | £1,553 | £1,699 | £1,848 | £2,041 | £8,624 |
| Change In Property Value | £1,250 | £1,263 | £3,825 | £5,254 | £6,147 | £17,738 |
| Net Return | £2,733 | £2,816 | £5,524 | £7,102 | £8,187 | £26,362 |
| Return From Rental Income (%) | 4% | 4% | 4% | 5% | 5% | 22% |
| Total Net Return (%) | 7% | 7% | 14% | 18% | 21% | 68% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change