Flat ME9 5 beds 2 baths

Lynsted Lane, Lynsted, Sittingbourne ME9

South East, England · ME9

Initial Investment

First Year

£163,500First Year

Profit From Rental Income

After 5 Years

£47,319

↗ 29%After 5 Years

Change In Property Value

After 5 Years

£85,084

↗ 17%After 5 Years

Return On Investment

81%

To view year by year, rotate your phone horizontally.

Analysis

	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£32,004	£32,484	£32,971	£33,796	£34,640	£165,895
Total Expenses	£21,288	£21,386	£21,476	£21,600	£21,727	£107,476
Profit Before Tax	£10,716	£11,098	£11,496	£12,196	£12,913	£58,419
Profit After Tax	£8,680	£8,990	£9,312	£9,879	£10,460	£47,319
Change In Property Value	£5,000	£15,150	£20,806	£24,343	£19,785	£85,084
Net Return	£13,680	£24,140	£30,118	£34,222	£30,245	£132,404
Return From Rental Income (%)	5%	5%	6%	6%	6%	29%
Total Net Return (%)	8%	15%	18%	21%	18%	81%

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