Flat TN9 1 bed 1 bath

Avebury Avenue, Tonbridge, Kent TN9

South East, England · TN9

Initial Investment

First Year

£37,000First Year

Profit From Rental Income

After 5 Years

£-7,980

↘ -22%After 5 Years

Change In Property Value

After 5 Years

£17,028

↗ 14%After 5 Years

Return On Investment

24%

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	£5,520	£5,603	£5,743	£5,886	£6,063	£28,815
Total Expenses	£7,249	£7,302	£7,357	£7,414	£7,473	£36,796
Profit Before Tax	£-1,729	£-1,699	£-1,615	£-1,528	£-1,410	£-7,980
Profit After Tax	£-1,729	£-1,699	£-1,615	£-1,528	£-1,410	£-7,980
Change In Property Value	£1,200	£1,212	£3,672	£5,043	£5,901	£17,028
Net Return	£-529	£-487	£2,058	£3,516	£4,491	£9,048
Return From Rental Income (%)	-5%	-5%	-4%	-4%	-4%	-22%
Total Net Return (%)	-1%	-1%	6%	10%	12%	24%

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