Terraced ME1 2 beds 1 bath

Scarborough Terrace, Rochester Road, Burham ME1

South East, England · ME1

Initial Investment

First Year

£83,000First Year

Profit From Rental Income

After 5 Years

£27,001

↗ 33%After 5 Years

Change In Property Value

After 5 Years

£45,946

↗ 17%After 5 Years

Return On Investment

88%

To view year by year, rotate your phone horizontally.

Analysis

	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£17,016	£17,271	£17,530	£17,969	£18,418	£88,204
Total Expenses	£10,889	£10,927	£10,963	£11,017	£11,073	£54,869
Profit Before Tax	£6,127	£6,344	£6,567	£6,951	£7,345	£33,335
Profit After Tax	£4,963	£5,139	£5,319	£5,631	£5,949	£27,001
Change In Property Value	£2,700	£8,181	£11,235	£13,145	£10,684	£45,946
Net Return	£7,663	£13,320	£16,555	£18,776	£16,634	£72,947
Return From Rental Income (%)	6%	6%	6%	7%	7%	33%
Total Net Return (%)	9%	16%	20%	23%	20%	88%

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