Flat
CT19
2 beds
2 baths
Arras Way, Folkestone CT19
South East, England · CT19
View property listing
Initial Investment
£72,250First YearProfit From Rental Income
£-4,319
↘ -6%After 5 Years
Change In Property Value
£40,415
↗ 17%After 5 Years
Return On Investment
50%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £9,504 | £9,647 | £9,791 | £10,036 | £10,287 | £49,265 |
| Total Expenses | £10,592 | £10,656 | £10,712 | £10,778 | £10,846 | £53,584 |
| Profit Before Tax | £-1,088 | £-1,010 | £-920 | £-742 | £-559 | £-4,319 |
| Profit After Tax | £-1,088 | £-1,010 | £-920 | £-742 | £-559 | £-4,319 |
| Change In Property Value | £2,375 | £7,196 | £9,883 | £11,563 | £9,398 | £40,415 |
| Net Return | £1,287 | £6,187 | £8,962 | £10,821 | £8,839 | £36,096 |
| Return From Rental Income (%) | -2% | -1% | -1% | -1% | -1% | -6% |
| Total Net Return (%) | 2% | 9% | 12% | 15% | 12% | 50% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change