Flat TN8 1 bed 1 bath

Goods Yard, Edenbridge TN8

South East, England · TN8

Initial Investment

First Year

£91,750First Year

Profit From Rental Income

After 5 Years

£2,500

↗ 3%After 5 Years

Change In Property Value

After 5 Years

£41,862

↗ 14%After 5 Years

Return On Investment

48%

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	£15,336	£15,566	£15,955	£16,354	£16,845	£80,056
Total Expenses	£15,238	£15,307	£15,389	£15,472	£15,564	£76,969
Profit Before Tax	£98	£259	£567	£882	£1,281	£3,087
Profit After Tax	£80	£210	£459	£714	£1,037	£2,500
Change In Property Value	£2,950	£2,980	£9,028	£12,398	£14,506	£41,862
Net Return	£3,030	£3,190	£9,487	£13,112	£15,543	£44,362
Return From Rental Income (%)	0%	0%	1%	1%	1%	3%
Total Net Return (%)	3%	3%	10%	14%	17%	48%

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