Flat
CT5
2 beds
1 bath
Pier Avenue, Whitstable CT5
South East, England · CT5
View property listing
Initial Investment
£53,500First YearProfit From Rental Income
£-3,501
↘ -7%After 5 Years
Change In Property Value
£29,780
↗ 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 | £7,524 | £7,637 | £7,751 | £7,945 | £8,144 | £39,001 |
| Total Expenses | £8,383 | £8,444 | £8,497 | £8,558 | £8,620 | £42,503 |
| Profit Before Tax | £-859 | £-807 | £-745 | £-613 | £-477 | £-3,501 |
| Profit After Tax | £-859 | £-807 | £-745 | £-613 | £-477 | £-3,501 |
| Change In Property Value | £1,750 | £5,303 | £7,282 | £8,520 | £6,925 | £29,780 |
| Net Return | £891 | £4,495 | £6,537 | £7,907 | £6,448 | £26,278 |
| Return From Rental Income (%) | -2% | -2% | -1% | -1% | -1% | -7% |
| Total Net Return (%) | 2% | 8% | 12% | 15% | 12% | 49% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change