Flat
TN17
4 beds
5 baths
Bankside, Goudhurst Road, Cranbrook, Kent. TN17
South East, England · TN17
View property listing
Initial Investment
£286,000First YearProfit From Rental Income
£142
↗ 0%After 5 Years
Change In Property Value
£120,618
↗ 14%After 5 Years
Return On Investment
42%
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 | £38,256 | £38,830 | £39,801 | £40,796 | £42,019 | £199,702 |
| Total Expenses | £39,549 | £39,653 | £39,793 | £39,936 | £40,101 | £199,032 |
| Profit Before Tax | £-1,293 | £-823 | £8 | £859 | £1,918 | £669 |
| Profit After Tax | £-1,293 | £-823 | £8 | £696 | £1,554 | £142 |
| Change In Property Value | £8,500 | £8,585 | £26,013 | £35,724 | £41,797 | £120,618 |
| Net Return | £7,207 | £7,762 | £26,020 | £36,420 | £43,351 | £120,760 |
| Return From Rental Income (%) | 0% | 0% | 0% | 0% | 1% | 0% |
| Total Net Return (%) | 3% | 3% | 9% | 13% | 15% | 42% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change