Terraced TN1 2 beds 1 bath

Stone Street, Tunbridge Wells, Kent TN1

South East, England · TN1

Initial Investment

First Year

£107,500First Year

Profit From Rental Income

After 5 Years

£6,637

↗ 6%After 5 Years

Change In Property Value

After 5 Years

£48,247

↗ 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	£16,656	£16,906	£17,328	£17,762	£18,295	£86,947
Total Expenses	£15,655	£15,692	£15,745	£15,799	£15,863	£78,753
Profit Before Tax	£1,001	£1,214	£1,584	£1,963	£2,432	£8,194
Profit After Tax	£811	£984	£1,283	£1,590	£1,970	£6,637
Change In Property Value	£3,400	£3,434	£10,405	£14,290	£16,719	£48,247
Net Return	£4,211	£4,418	£11,688	£15,879	£18,688	£54,884
Return From Rental Income (%)	1%	1%	1%	1%	2%	6%
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