Detached
ME2
4 beds
2 baths
Pilgrims Road, Halling, Rochester, Kent ME2
South East, England · ME2
View property listing
Initial Investment
£181,000First YearProfit From Rental Income
£48,830
↗ 27%After 5 Years
Change In Property Value
£93,593
↗ 17%After 5 Years
Return On Investment
79%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £32,448 | £32,935 | £33,429 | £34,264 | £35,121 | £168,197 |
| Total Expenses | £21,441 | £21,502 | £21,562 | £21,656 | £21,752 | £107,913 |
| Profit Before Tax | £11,007 | £11,432 | £11,867 | £12,609 | £13,369 | £60,284 |
| Profit After Tax | £8,916 | £9,260 | £9,612 | £10,213 | £10,829 | £48,830 |
| Change In Property Value | £5,500 | £16,665 | £22,887 | £26,777 | £21,764 | £93,593 |
| Net Return | £14,416 | £25,925 | £32,499 | £36,990 | £32,593 | £142,423 |
| Return From Rental Income (%) | 5% | 5% | 5% | 6% | 6% | 27% |
| Total Net Return (%) | 8% | 14% | 18% | 20% | 18% | 79% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change