Semi Detached TN12 4 beds 1 bath

Spout Lane, Brenchley TN12

South East, England · TN12

Initial Investment

First Year

£233,500First Year

Profit From Rental Income

After 5 Years

£13,271

↗ 6%After 5 Years

Change In Property Value

After 5 Years

£99,333

↗ 14%After 5 Years

Return On Investment

48%

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	£33,600	£34,104	£34,957	£35,831	£36,905	£175,397
Total Expenses	£31,633	£31,694	£31,790	£31,889	£32,007	£159,013
Profit Before Tax	£1,968	£2,410	£3,166	£3,942	£4,899	£16,384
Profit After Tax	£1,594	£1,952	£2,565	£3,193	£3,968	£13,271
Change In Property Value	£7,000	£7,070	£21,422	£29,420	£34,421	£99,333
Net Return	£8,594	£9,022	£23,987	£32,613	£38,389	£112,604
Return From Rental Income (%)	1%	1%	1%	1%	2%	6%
Total Net Return (%)	4%	4%	10%	14%	16%	48%

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