Detached CT12 3 beds 1 bath

St. Mildreds Road, Minster, Ramsgate, Kent CT12

South East, England · CT12

Initial Investment

First Year

£93,500First Year

Profit From Rental Income

After 5 Years

£4,137

↗ 4%After 5 Years

Change In Property Value

After 5 Years

£51,051

↗ 17%After 5 Years

Return On Investment

59%

To view year by year, rotate your phone horizontally.

Analysis

	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£12,000	£12,180	£12,363	£12,672	£12,989	£62,203
Total Expenses	£11,353	£11,383	£11,412	£11,453	£11,495	£57,095
Profit Before Tax	£648	£797	£951	£1,219	£1,493	£5,108
Profit After Tax	£524	£646	£770	£987	£1,210	£4,137
Change In Property Value	£3,000	£9,090	£12,484	£14,606	£11,871	£51,051
Net Return	£3,524	£9,736	£13,254	£15,593	£13,081	£55,188
Return From Rental Income (%)	1%	1%	1%	1%	1%	4%
Total Net Return (%)	4%	10%	14%	17%	14%	59%

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