Flat
CT19
2 beds
2 baths
Arras Way, Folkestone CT19
South East, England · CT19
View property listing
Initial Investment
£70,750First YearProfit From Rental Income
£-4,466
↘ -6%After 5 Years
Change In Property Value
£39,564
↗ 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 | £9,300 | £9,439 | £9,581 | £9,821 | £10,066 | £48,207 |
| Total Expenses | £10,411 | £10,475 | £10,530 | £10,596 | £10,663 | £52,673 |
| Profit Before Tax | £-1,111 | £-1,035 | £-949 | £-775 | £-597 | £-4,466 |
| Profit After Tax | £-1,111 | £-1,035 | £-949 | £-775 | £-597 | £-4,466 |
| Change In Property Value | £2,325 | £7,045 | £9,675 | £11,320 | £9,200 | £39,564 |
| Net Return | £1,214 | £6,010 | £8,726 | £10,545 | £8,604 | £35,098 |
| Return From Rental Income (%) | -2% | -1% | -1% | -1% | -1% | -6% |
| Total Net Return (%) | 2% | 8% | 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