Terraced TN8 3 beds 1 bath

Yew Tree Cottages, Edenbridge, Kent TN8

South East, England · TN8

Initial Investment

First Year

£156,500First Year

Profit From Rental Income

After 5 Years

£12,089

↗ 8%After 5 Years

Change In Property Value

After 5 Years

£68,114

↗ 14%After 5 Years

Return On Investment

51%

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	£24,000	£24,360	£24,969	£25,593	£26,361	£125,283
Total Expenses	£21,944	£21,992	£22,063	£22,137	£22,224	£110,359
Profit Before Tax	£2,056	£2,368	£2,906	£3,457	£4,137	£14,924
Profit After Tax	£1,665	£1,918	£2,354	£2,800	£3,351	£12,089
Change In Property Value	£4,800	£4,848	£14,689	£20,173	£23,603	£68,114
Net Return	£6,465	£6,766	£17,043	£22,973	£26,954	£80,202
Return From Rental Income (%)	1%	1%	2%	2%	2%	8%
Total Net Return (%)	4%	4%	11%	15%	17%	51%

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