Flat
CT19
1 bed
1 bath
Arras Way, Folkestone CT19
South East, England · CT19
View property listing
Initial Investment
£52,750First YearProfit From Rental Income
£-6,010
↘ -11%After 5 Years
Change In Property Value
£29,354
↗ 17%After 5 Years
Return On Investment
44%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £6,900 | £7,004 | £7,109 | £7,286 | £7,468 | £35,767 |
| Total Expenses | £8,240 | £8,301 | £8,352 | £8,412 | £8,473 | £41,777 |
| Profit Before Tax | £-1,340 | £-1,297 | £-1,243 | £-1,125 | £-1,004 | £-6,010 |
| Profit After Tax | £-1,340 | £-1,297 | £-1,243 | £-1,125 | £-1,004 | £-6,010 |
| Change In Property Value | £1,725 | £5,227 | £7,178 | £8,398 | £6,826 | £29,354 |
| Net Return | £385 | £3,930 | £5,935 | £7,273 | £5,822 | £23,344 |
| Return From Rental Income (%) | -3% | -2% | -2% | -2% | -2% | -11% |
| Total Net Return (%) | 1% | 7% | 11% | 14% | 11% | 44% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change