Flat CT11 0 beds 0 baths

Bellevue Road, Ramsgate CT11

South East, England · CT11

Initial Investment

First Year

£145,999First Year

Profit From Rental Income

After 5 Years

£40,005

↗ 27%After 5 Years

Change In Property Value

After 5 Years

£76,576

↗ 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	£28,344	£28,769	£29,201	£29,931	£30,679	£146,924
Total Expenses	£19,313	£19,406	£19,490	£19,605	£19,722	£97,535
Profit Before Tax	£9,031	£9,364	£9,711	£10,326	£10,957	£49,388
Profit After Tax	£7,315	£7,584	£7,866	£8,364	£8,875	£40,005
Change In Property Value	£4,500	£13,635	£18,725	£21,909	£17,807	£76,576
Net Return	£11,815	£21,219	£26,591	£30,273	£26,682	£116,580
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