Flat ME2 2 beds 1 bath

Crusade Way, Rochester, Kent ME2

South East, England · ME2

Initial Investment

First Year

£43,900First Year

Profit From Rental Income

After 5 Years

£8,045

↗ 18%After 5 Years

Change In Property Value

After 5 Years

£24,334

↗ 17%After 5 Years

Return On Investment

74%

To view year by year, rotate your phone horizontally.

Analysis

	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£9,300	£9,439	£9,581	£9,821	£10,066	£48,207
Total Expenses	£7,531	£7,595	£7,650	£7,716	£7,783	£38,275
Profit Before Tax	£1,769	£1,845	£1,931	£2,105	£2,283	£9,932
Profit After Tax	£1,433	£1,494	£1,564	£1,705	£1,849	£8,045
Change In Property Value	£1,430	£4,333	£5,951	£6,962	£5,659	£24,334
Net Return	£2,863	£5,827	£7,515	£8,667	£7,508	£32,379
Return From Rental Income (%)	3%	3%	4%	4%	4%	18%
Total Net Return (%)	7%	13%	17%	20%	17%	74%

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