Flat
CT6
0 beds
1 bath
Station Road, Herne Bay CT6
South East, England · CT6
View property listing
Initial Investment
£26,500First YearProfit From Rental Income
£-7,889
↘ -30%After 5 Years
Change In Property Value
£14,464
↗ 17%After 5 Years
Return On Investment
25%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £3,480 | £3,532 | £3,585 | £3,675 | £3,767 | £18,039 |
| Total Expenses | £5,083 | £5,138 | £5,184 | £5,235 | £5,287 | £25,928 |
| Profit Before Tax | £-1,603 | £-1,606 | £-1,599 | £-1,560 | £-1,520 | £-7,889 |
| Profit After Tax | £-1,603 | £-1,606 | £-1,599 | £-1,560 | £-1,520 | £-7,889 |
| Change In Property Value | £850 | £2,576 | £3,537 | £4,138 | £3,364 | £14,464 |
| Net Return | £-753 | £970 | £1,938 | £2,578 | £1,843 | £6,576 |
| Return From Rental Income (%) | -6% | -6% | -6% | -6% | -6% | -30% |
| Total Net Return (%) | -3% | 4% | 7% | 10% | 7% | 25% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change