Flat TN9 1 bed 1 bath

Avebury Avenue, Tonbridge, Kent TN9

South East, England · TN9

Initial Investment

First Year

£73,000First Year

Profit From Rental Income

After 5 Years

£-5,852

↘ -8%After 5 Years

Change In Property Value

After 5 Years

£34,057

↗ 14%After 5 Years

Return On Investment

39%

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	£11,040	£11,206	£11,486	£11,773	£12,126	£57,630
Total Expenses	£12,562	£12,623	£12,693	£12,764	£12,840	£63,482
Profit Before Tax	£-1,522	£-1,417	£-1,207	£-991	£-714	£-5,852
Profit After Tax	£-1,522	£-1,417	£-1,207	£-991	£-714	£-5,852
Change In Property Value	£2,400	£2,424	£7,345	£10,087	£11,801	£34,057
Net Return	£878	£1,007	£6,138	£9,096	£11,087	£28,205
Return From Rental Income (%)	-2%	-2%	-2%	-1%	-1%	-8%
Total Net Return (%)	1%	1%	8%	12%	15%	39%

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