Flat
ME15
3 beds
2 baths
Loose Road, Maidstone ME15
Initial Investment
£393,624First YearProfit From Rental Income
£-109,387
↘ -28%After 5 Years
Change In Property Value
£169,698
↗ 28%After 5 Years
Return On Investment
15%
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 | £21,788 | £21,838 | £21,879 | £21,920 | £21,963 | £109,387 |
| Profit Before Tax | £-21,788 | £-21,838 | £-21,879 | £-21,920 | £-21,963 | £-109,387 |
| Profit After Tax | £-21,788 | £-21,838 | £-21,879 | £-21,920 | £-21,963 | £-109,387 |
| Change In Property Value | £18,450 | £31,673 | £39,907 | £42,302 | £37,367 | £169,698 |
| Net Return | £-3,338 | £9,835 | £18,029 | £20,381 | £15,403 | £60,311 |
| Return From Rental Income (%) | -6% | -6% | -6% | -6% | -6% | -28% |
| Total Net Return (%) | -1% | 2% | 5% | 5% | 4% | 15% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change