Flat DA13 0 beds 0 baths

White Post Lane, Culverstone Kent DA13

South East, England · DA13

Initial Investment

First Year

£38,500First Year

Profit From Rental Income

After 5 Years

£-4,919

↘ -13%After 5 Years

Change In Property Value

After 5 Years

£21,271

↗ 17%After 5 Years

Return On Investment

42%

To view year by year, rotate your phone horizontally.

Analysis

	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£5,496	£5,578	£5,662	£5,804	£5,949	£28,489
Total Expenses	£6,571	£6,630	£6,679	£6,735	£6,792	£33,408
Profit Before Tax	£-1,075	£-1,051	£-1,017	£-931	£-843	£-4,919
Profit After Tax	£-1,075	£-1,051	£-1,017	£-931	£-843	£-4,919
Change In Property Value	£1,250	£3,788	£5,202	£6,086	£4,946	£21,271
Net Return	£175	£2,736	£4,185	£5,154	£4,103	£16,353
Return From Rental Income (%)	-3%	-3%	-3%	-2%	-2%	-13%
Total Net Return (%)	0%	7%	11%	13%	11%	42%

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