Terraced ME7 3 beds 1 bath

Valley Road, Gillingham ME7

South East, England · ME7

Initial Investment

First Year

£76,000First Year

Profit From Rental Income

After 5 Years

£23,894

↗ 31%After 5 Years

Change In Property Value

After 5 Years

£42,542

↗ 17%After 5 Years

Return On Investment

87%

To view year by year, rotate your phone horizontally.

Analysis

	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£15,504	£15,737	£15,973	£16,372	£16,781	£80,366
Total Expenses	£10,094	£10,130	£10,164	£10,214	£10,266	£50,868
Profit Before Tax	£5,410	£5,607	£5,809	£6,158	£6,515	£29,499
Profit After Tax	£4,382	£4,541	£4,705	£4,988	£5,278	£23,894
Change In Property Value	£2,500	£7,575	£10,403	£12,172	£9,893	£42,542
Net Return	£6,882	£12,116	£15,108	£17,159	£15,170	£66,436
Return From Rental Income (%)	6%	6%	6%	7%	7%	31%
Total Net Return (%)	9%	16%	20%	23%	20%	87%

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