Flat CT11 2 beds 2 baths

Beach Drive, Ramsgate CT11

South East, England · CT11

Initial Investment

First Year

£133,750First Year

Profit From Rental Income

After 5 Years

£36,267

↗ 27%After 5 Years

Change In Property Value

After 5 Years

£70,620

↗ 17%After 5 Years

Return On Investment

80%

To view year by year, rotate your phone horizontally.

Analysis

	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£26,148	£26,540	£26,938	£27,612	£28,302	£135,540
Total Expenses	£17,967	£18,057	£18,137	£18,247	£18,358	£90,766
Profit Before Tax	£8,181	£8,484	£8,801	£9,365	£9,944	£44,774
Profit After Tax	£6,626	£6,872	£7,129	£7,586	£8,054	£36,267
Change In Property Value	£4,150	£12,575	£17,269	£20,205	£16,422	£70,620
Net Return	£10,776	£19,446	£24,398	£27,790	£24,476	£106,887
Return From Rental Income (%)	5%	5%	5%	6%	6%	27%
Total Net Return (%)	8%	15%	18%	21%	18%	80%

Expense Distribution

Yearly Profit Before & After Tax

Total Rental Income Vs. Total Expense

This is for information only, not legal or financial advice; estimates are subject to change