Terraced
TN9
3 beds
1 bath
Priory Street, Tonbridge, Kent TN9
South East, England · TN9
View property listing
Initial Investment
£93,500First YearProfit From Rental Income
£5,621
↗ 6%After 5 Years
Change In Property Value
£42,571
↗ 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 | £14,700 | £14,920 | £15,294 | £15,676 | £16,146 | £76,736 |
| Total Expenses | £13,873 | £13,906 | £13,954 | £14,003 | £14,061 | £69,797 |
| Profit Before Tax | £828 | £1,014 | £1,339 | £1,673 | £2,085 | £6,939 |
| Profit After Tax | £670 | £822 | £1,085 | £1,355 | £1,689 | £5,621 |
| Change In Property Value | £3,000 | £3,030 | £9,181 | £12,608 | £14,752 | £42,571 |
| Net Return | £3,670 | £3,852 | £10,266 | £13,963 | £16,441 | £48,192 |
| Return From Rental Income (%) | 1% | 1% | 1% | 1% | 2% | 6% |
| Total Net Return (%) | 4% | 4% | 11% | 15% | 18% | 52% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change