Terraced
ME9
2 beds
1 bath
Rodmersham Green, Rodmersham, Sittingbourne, Kent ME9
South East, England · ME9
View property listing
Initial Investment
£102,250First YearProfit From Rental Income
£32,894
↗ 32%After 5 Years
Change In Property Value
£55,305
↗ 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 | £20,472 | £20,779 | £21,091 | £21,618 | £22,158 | £106,118 |
| Total Expenses | £13,004 | £13,047 | £13,089 | £13,152 | £13,217 | £65,509 |
| Profit Before Tax | £7,468 | £7,732 | £8,002 | £8,466 | £8,942 | £40,610 |
| Profit After Tax | £6,049 | £6,263 | £6,482 | £6,858 | £7,243 | £32,894 |
| Change In Property Value | £3,250 | £9,848 | £13,524 | £15,823 | £12,861 | £55,305 |
| Net Return | £9,299 | £16,110 | £20,006 | £22,681 | £20,103 | £88,199 |
| Return From Rental Income (%) | 6% | 6% | 6% | 7% | 7% | 32% |
| Total Net Return (%) | 9% | 16% | 20% | 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