Terraced TN9 3 beds 1 bath

Priory Street, Tonbridge, Kent TN9

South East, England · TN9

Initial Investment

First Year

£60,550First Year

Profit From Rental Income

After 5 Years

£3,024

↗ 5%After 5 Years

Change In Property Value

After 5 Years

£28,168

↗ 14%After 5 Years

Return On Investment

52%

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	£9,732	£9,878	£10,125	£10,378	£10,689	£50,802
Total Expenses	£9,349	£9,375	£9,410	£9,447	£9,488	£47,068
Profit Before Tax	£383	£503	£715	£932	£1,201	£3,734
Profit After Tax	£310	£408	£579	£755	£973	£3,024
Change In Property Value	£1,985	£2,005	£6,075	£8,343	£9,761	£28,168
Net Return	£2,295	£2,412	£6,654	£9,097	£10,734	£31,192
Return From Rental Income (%)	1%	1%	1%	1%	2%	5%
Total Net Return (%)	4%	4%	11%	15%	18%	52%

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