Terraced TN18 1 bed 1 bath

Cranbrook Road, Hawkhurst, Cranbrook, Kent TN18

South East, England · TN18

Initial Investment

First Year

£71,500First Year

Profit From Rental Income

After 5 Years

£3,964

↗ 6%After 5 Years

Change In Property Value

After 5 Years

£33,347

↗ 14%After 5 Years

Return On Investment

52%

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	£11,520	£11,693	£11,985	£12,285	£12,653	£60,136
Total Expenses	£10,976	£11,004	£11,044	£11,085	£11,133	£55,243
Profit Before Tax	£544	£688	£941	£1,199	£1,520	£4,893
Profit After Tax	£441	£558	£762	£972	£1,232	£3,964
Change In Property Value	£2,350	£2,374	£7,192	£9,877	£11,556	£33,347
Net Return	£2,791	£2,931	£7,954	£10,848	£12,787	£37,311
Return From Rental Income (%)	1%	1%	1%	1%	2%	6%
Total Net Return (%)	4%	4%	11%	15%	18%	52%

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