Flat
ME14
1 bed
1 bath
Bolton Place, Chimney Avenue, Maidstone, Kent ME14
Initial Investment
£37,480First YearProfit From Rental Income
£-22,676
↘ -61%After 5 Years
Change In Property Value
£20,971
↗ 28%After 5 Years
Return On Investment
-5%
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 | £4,445 | £4,495 | £4,536 | £4,578 | £4,621 | £22,676 |
| Profit Before Tax | £-4,445 | £-4,495 | £-4,536 | £-4,578 | £-4,621 | £-22,676 |
| Profit After Tax | £-4,445 | £-4,495 | £-4,536 | £-4,578 | £-4,621 | £-22,676 |
| Change In Property Value | £2,280 | £3,914 | £4,932 | £5,228 | £4,618 | £20,971 |
| Net Return | £-2,165 | £-581 | £395 | £649 | £-3 | £-1,705 |
| Return From Rental Income (%) | -12% | -12% | -12% | -12% | -12% | -61% |
| Total Net Return (%) | -6% | -2% | 1% | 2% | 0% | -5% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change