Flat
ME7
1 bed
1 bath
Cypress Court Grange Road, Gillingham, Kent ME7
South East, England · ME7
View property listing
Initial Investment
£41,500First YearProfit From Rental Income
£6,095
↗ 15%After 5 Years
Change In Property Value
£22,973
↗ 17%After 5 Years
Return On Investment
70%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £8,508 | £8,636 | £8,765 | £8,984 | £9,209 | £44,102 |
| Total Expenses | £7,194 | £7,257 | £7,311 | £7,375 | £7,440 | £36,578 |
| Profit Before Tax | £1,314 | £1,378 | £1,454 | £1,609 | £1,769 | £7,524 |
| Profit After Tax | £1,064 | £1,117 | £1,178 | £1,304 | £1,433 | £6,095 |
| Change In Property Value | £1,350 | £4,091 | £5,618 | £6,573 | £5,342 | £22,973 |
| Net Return | £2,414 | £5,207 | £6,795 | £7,876 | £6,775 | £29,068 |
| Return From Rental Income (%) | 3% | 3% | 3% | 3% | 3% | 15% |
| Total Net Return (%) | 6% | 13% | 16% | 19% | 16% | 70% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change