Flat KT2 2 beds 1 bath

Eaton Drive, Lakeside KT2

South East, England · KT2

Initial Investment

First Year

£102,249First Year

Profit From Rental Income

After 5 Years

£-2,104

↘ -2%After 5 Years

Change In Property Value

After 5 Years

£55,305

↗ 17%After 5 Years

Return On Investment

52%

To view year by year, rotate your phone horizontally.

Analysis

	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£12,996	£13,191	£13,389	£13,724	£14,067	£67,366
Total Expenses	£13,756	£13,826	£13,887	£13,962	£14,039	£69,470
Profit Before Tax	£-760	£-635	£-498	£-239	£28	£-2,104
Profit After Tax	£-760	£-635	£-498	£-239	£28	£-2,104
Change In Property Value	£3,250	£9,847	£13,524	£15,823	£12,861	£55,305
Net Return	£2,490	£9,212	£13,026	£15,584	£12,888	£53,201
Return From Rental Income (%)	-1%	-1%	0%	0%	0%	-2%
Total Net Return (%)	2%	9%	13%	15%	13%	52%

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