Flat
CT11
1 bed
1 bath
Queensbridge Drive, Ramsgate CT11
South East, England · CT11
View property listing
Initial Investment
£49,000First YearProfit From Rental Income
£8,777
↗ 18%After 5 Years
Change In Property Value
£27,227
↗ 17%After 5 Years
Return On Investment
73%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £10,080 | £10,231 | £10,385 | £10,644 | £10,910 | £52,251 |
| Total Expenses | £8,156 | £8,221 | £8,277 | £8,345 | £8,415 | £41,414 |
| Profit Before Tax | £1,924 | £2,010 | £2,107 | £2,299 | £2,496 | £10,836 |
| Profit After Tax | £1,558 | £1,628 | £1,707 | £1,862 | £2,022 | £8,777 |
| Change In Property Value | £1,600 | £4,848 | £6,658 | £7,790 | £6,331 | £27,227 |
| Net Return | £3,158 | £6,476 | £8,365 | £9,652 | £8,353 | £36,004 |
| Return From Rental Income (%) | 3% | 3% | 3% | 4% | 4% | 18% |
| Total Net Return (%) | 6% | 13% | 17% | 20% | 17% | 73% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change