Terraced TN13 4 beds 3 baths

Bradbourne Vale Road, Sevenoaks, Kent TN13

South East, England · TN13

Initial Investment

First Year

£362,250First Year

Profit From Rental Income

After 5 Years

£20,963

↗ 6%After 5 Years

Change In Property Value

After 5 Years

£148,999

↗ 14%After 5 Years

Return On Investment

47%

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	£50,400	£51,156	£52,435	£53,746	£55,358	£263,095
Total Expenses	£47,199	£47,286	£47,424	£47,567	£47,738	£237,214
Profit Before Tax	£3,201	£3,870	£5,010	£6,179	£7,620	£25,881
Profit After Tax	£2,593	£3,135	£4,058	£5,005	£6,172	£20,963
Change In Property Value	£10,500	£10,605	£32,133	£44,130	£51,632	£148,999
Net Return	£13,093	£13,740	£36,192	£49,135	£57,804	£169,963
Return From Rental Income (%)	1%	1%	1%	1%	2%	6%
Total Net Return (%)	4%	4%	10%	14%	16%	47%

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