Flat
TN13
2 beds
1 bath
Cobden Road, Sevenoaks TN13
South East, England · TN13
View property listing
Initial Investment
£154,750First YearProfit From Rental Income
£-4,263
↘ -3%After 5 Years
Change In Property Value
£67,404
↗ 14%After 5 Years
Return On Investment
41%
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 | £21,372 | £21,693 | £22,235 | £22,791 | £23,474 | £111,565 |
| Total Expenses | £22,983 | £23,061 | £23,158 | £23,258 | £23,369 | £115,828 |
| Profit Before Tax | £-1,611 | £-1,368 | £-923 | £-467 | £106 | £-4,263 |
| Profit After Tax | £-1,611 | £-1,368 | £-923 | £-467 | £106 | £-4,263 |
| Change In Property Value | £4,750 | £4,798 | £14,536 | £19,963 | £23,357 | £67,404 |
| Net Return | £3,139 | £3,429 | £13,613 | £19,497 | £23,463 | £63,141 |
| Return From Rental Income (%) | -1% | -1% | -1% | 0% | 0% | -3% |
| Total Net Return (%) | 2% | 2% | 9% | 13% | 15% | 41% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change