Semi Detached
ME8
2 beds
1 bath
Leeds Square, Gillingham ME8
South East, England · ME8
View property listing
Initial Investment
£93,325First YearProfit From Rental Income
£29,007
↗ 31%After 5 Years
Change In Property Value
£50,966
↗ 17%After 5 Years
Return On Investment
86%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £18,564 | £18,842 | £19,125 | £19,603 | £20,093 | £96,228 |
| Total Expenses | £11,993 | £12,033 | £12,072 | £12,130 | £12,190 | £60,417 |
| Profit Before Tax | £6,571 | £6,809 | £7,053 | £7,473 | £7,904 | £35,811 |
| Profit After Tax | £5,323 | £5,516 | £5,713 | £6,053 | £6,402 | £29,007 |
| Change In Property Value | £2,995 | £9,075 | £12,463 | £14,581 | £11,851 | £50,966 |
| Net Return | £8,318 | £14,590 | £18,176 | £20,635 | £18,253 | £79,972 |
| Return From Rental Income (%) | 6% | 6% | 6% | 6% | 7% | 31% |
| Total Net Return (%) | 9% | 16% | 19% | 22% | 20% | 86% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change