Flat
CT14
0 beds
1 bath
Custom House Lane, Deal CT14
South East, England · CT14
View property listing
Initial Investment
£30,250First YearProfit From Rental Income
£-7,940
↘ -26%After 5 Years
Change In Property Value
£16,591
↗ 17%After 5 Years
Return On Investment
29%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £3,900 | £3,958 | £4,018 | £4,118 | £4,221 | £20,216 |
| Total Expenses | £5,527 | £5,583 | £5,630 | £5,682 | £5,735 | £28,156 |
| Profit Before Tax | £-1,627 | £-1,624 | £-1,612 | £-1,563 | £-1,513 | £-7,940 |
| Profit After Tax | £-1,627 | £-1,624 | £-1,612 | £-1,563 | £-1,513 | £-7,940 |
| Change In Property Value | £975 | £2,954 | £4,057 | £4,747 | £3,858 | £16,591 |
| Net Return | £-652 | £1,330 | £2,445 | £3,183 | £2,345 | £8,651 |
| Return From Rental Income (%) | -5% | -5% | -5% | -5% | -5% | -26% |
| Total Net Return (%) | -2% | 4% | 8% | 11% | 8% | 29% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change