Flat CT20 2 beds 1 bath

Pleydell Gardens, Folkestone, Kent CT20

South East, England · CT20

Initial Investment

First Year

£58,600First Year

Profit From Rental Income

After 5 Years

£-3,717

↘ -6%After 5 Years

Change In Property Value

After 5 Years

£32,672

↗ 17%After 5 Years

Return On Investment

49%

To view year by year, rotate your phone horizontally.

Analysis

	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£8,064	£8,185	£8,308	£8,515	£8,728	£41,800
Total Expenses	£8,984	£9,046	£9,099	£9,162	£9,226	£45,517
Profit Before Tax	£-920	£-861	£-792	£-647	£-498	£-3,717
Profit After Tax	£-920	£-861	£-792	£-647	£-498	£-3,717
Change In Property Value	£1,920	£5,818	£7,990	£9,348	£7,598	£32,672
Net Return	£1,000	£4,956	£7,198	£8,701	£7,100	£28,956
Return From Rental Income (%)	-2%	-1%	-1%	-1%	-1%	-6%
Total Net Return (%)	2%	8%	12%	15%	12%	49%

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