Flat
ME13
2 beds
1 bath
Edward Vinson Drive, Faversham, Kent ME13
Initial Investment
£71,224First YearProfit From Rental Income
£-33,977
↘ -48%After 5 Years
Change In Property Value
£40,355
↗ 28%After 5 Years
Return On Investment
9%
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 | £6,706 | £6,756 | £6,797 | £6,838 | £6,881 | £33,977 |
| Profit Before Tax | £-6,706 | £-6,756 | £-6,797 | £-6,838 | £-6,881 | £-33,977 |
| Profit After Tax | £-6,706 | £-6,756 | £-6,797 | £-6,838 | £-6,881 | £-33,977 |
| Change In Property Value | £4,388 | £7,532 | £9,490 | £10,060 | £8,886 | £40,355 |
| Net Return | £-2,318 | £776 | £2,694 | £3,221 | £2,005 | £6,378 |
| Return From Rental Income (%) | -9% | -9% | -10% | -10% | -10% | -48% |
| Total Net Return (%) | -3% | 1% | 4% | 5% | 3% | 9% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change