Detached
TN3
3 beds
1 bath
Spring Lane, Bidborough TN3
South East, England · TN3
View property listing
Initial Investment
£251,000First YearProfit From Rental Income
£34,371
↗ 14%After 5 Years
Change In Property Value
£106,428
↗ 14%After 5 Years
Return On Investment
56%
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 | £41,256 | £41,875 | £42,922 | £43,995 | £45,315 | £215,362 |
| Total Expenses | £34,382 | £34,455 | £34,571 | £34,689 | £34,832 | £172,928 |
| Profit Before Tax | £6,874 | £7,420 | £8,351 | £9,306 | £10,483 | £42,434 |
| Profit After Tax | £5,568 | £6,010 | £6,764 | £7,538 | £8,491 | £34,371 |
| Change In Property Value | £7,500 | £7,575 | £22,952 | £31,521 | £36,880 | £106,428 |
| Net Return | £13,068 | £13,585 | £29,717 | £39,059 | £45,371 | £140,799 |
| Return From Rental Income (%) | 2% | 2% | 3% | 3% | 3% | 14% |
| Total Net Return (%) | 5% | 5% | 12% | 16% | 18% | 56% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change