Flat
ME18
0 beds
0 baths
Land At Paddock Wood, Tonbridge, Kent ME186Bl ME18
Initial Investment
£3,880First YearProfit From Rental Income
£-11,415
↘ -294%After 5 Years
Change In Property Value
£1,656
↗ 28%After 5 Years
Return On Investment
-252%
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 | £2,193 | £2,243 | £2,284 | £2,326 | £2,369 | £11,415 |
| Profit Before Tax | £-2,193 | £-2,243 | £-2,284 | £-2,326 | £-2,369 | £-11,415 |
| Profit After Tax | £-2,193 | £-2,243 | £-2,284 | £-2,326 | £-2,369 | £-11,415 |
| Change In Property Value | £180 | £309 | £389 | £413 | £365 | £1,656 |
| Net Return | £-2,013 | £-1,934 | £-1,895 | £-1,913 | £-2,004 | £-9,759 |
| Return From Rental Income (%) | -57% | -58% | -59% | -60% | -61% | -294% |
| Total Net Return (%) | -52% | -50% | -49% | -49% | -52% | -252% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change