Flat
SP8
0 beds
0 baths
Shaftesbury Road, Lodden, Gillingham SP8
Initial Investment
£40,600First YearProfit From Rental Income
£-23,721
↘ -58%After 5 Years
Change In Property Value
£22,764
↗ 28%After 5 Years
Return On Investment
-2%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £0 | £0 | £0 | £0 | £0 | £0 |
| Total Expenses | £4,654 | £4,704 | £4,745 | £4,787 | £4,830 | £23,721 |
| Profit Before Tax | £-4,654 | £-4,704 | £-4,745 | £-4,787 | £-4,830 | £-23,721 |
| Profit After Tax | £-4,654 | £-4,704 | £-4,745 | £-4,787 | £-4,830 | £-23,721 |
| Change In Property Value | £2,475 | £4,249 | £5,353 | £5,675 | £5,013 | £22,764 |
| Net Return | £-2,179 | £-456 | £608 | £887 | £183 | £-957 |
| Return From Rental Income (%) | -11% | -12% | -12% | -12% | -12% | -58% |
| Total Net Return (%) | -5% | -1% | 1% | 2% | 0% | -2% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change