Detached
TN15
3 beds
2 baths
Wrotham Road, Borough Green, Sevenoaks TN15
South East, England · TN15
View property listing
Initial Investment
£224,750First YearProfit From Rental Income
£28,156
↗ 13%After 5 Years
Change In Property Value
£95,785
↗ 14%After 5 Years
Return On Investment
55%
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 | £36,456 | £37,003 | £37,928 | £38,876 | £40,042 | £190,305 |
| Total Expenses | £30,926 | £30,992 | £31,096 | £31,201 | £31,329 | £155,544 |
| Profit Before Tax | £5,530 | £6,010 | £6,832 | £7,675 | £8,714 | £34,761 |
| Profit After Tax | £4,479 | £4,868 | £5,534 | £6,216 | £7,058 | £28,156 |
| Change In Property Value | £6,750 | £6,818 | £20,657 | £28,369 | £33,192 | £95,785 |
| Net Return | £11,229 | £11,686 | £26,191 | £34,585 | £40,250 | £123,941 |
| Return From Rental Income (%) | 2% | 2% | 2% | 3% | 3% | 13% |
| Total Net Return (%) | 5% | 5% | 12% | 15% | 18% | 55% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change