Terraced CT12 2 beds 1 bath

Spitfire Way, Manston, Ramsgate, Kent CT12

South East, England · CT12

Initial Investment

First Year

£58,000First Year

Profit From Rental Income

After 5 Years

£1,829

↗ 3%After 5 Years

Change In Property Value

After 5 Years

£32,332

↗ 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	£7,596	£7,710	£7,826	£8,021	£8,222	£39,375
Total Expenses	£7,373	£7,397	£7,419	£7,449	£7,479	£37,116
Profit Before Tax	£223	£313	£407	£573	£742	£2,258
Profit After Tax	£181	£254	£330	£464	£601	£1,829
Change In Property Value	£1,900	£5,757	£7,906	£9,250	£7,518	£32,332
Net Return	£2,081	£6,011	£8,236	£9,714	£8,120	£34,161
Return From Rental Income (%)	0%	0%	1%	1%	1%	3%
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