Flat ME7 2 beds 2 baths

Pegasus Way, Gillingham ME7

South East, England · ME7

Initial Investment

First Year

£20,500First Year

Profit From Rental Income

After 5 Years

£-1,816

↘ -9%After 5 Years

Change In Property Value

After 5 Years

£11,061

↗ 17%After 5 Years

Return On Investment

45%

To view year by year, rotate your phone horizontally.

Analysis

	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£4,092	£4,153	£4,216	£4,321	£4,429	£21,211
Total Expenses	£4,501	£4,557	£4,604	£4,656	£4,710	£23,027
Profit Before Tax	£-409	£-403	£-388	£-335	£-281	£-1,816
Profit After Tax	£-409	£-403	£-388	£-335	£-281	£-1,816
Change In Property Value	£650	£1,970	£2,705	£3,165	£2,572	£11,061
Net Return	£241	£1,566	£2,317	£2,829	£2,291	£9,245
Return From Rental Income (%)	-2%	-2%	-2%	-2%	-1%	-9%
Total Net Return (%)	1%	8%	11%	14%	11%	45%

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