Flat
CT1
0 beds
1 bath
Kentish House, Parham Road CT1
South East, England · CT1
View property listing
Initial Investment
£8,500First YearProfit From Rental Income
£-10,836
↘ -127%After 5 Years
Change In Property Value
£3,548
↗ 14%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 | £972 | £987 | £1,011 | £1,037 | £1,068 | £5,074 |
| Total Expenses | £3,089 | £3,137 | £3,182 | £3,228 | £3,274 | £15,910 |
| Profit Before Tax | £-2,117 | £-2,150 | £-2,171 | £-2,192 | £-2,206 | £-10,836 |
| Profit After Tax | £-2,117 | £-2,150 | £-2,171 | £-2,192 | £-2,206 | £-10,836 |
| Change In Property Value | £250 | £253 | £765 | £1,051 | £1,229 | £3,548 |
| Net Return | £-1,867 | £-1,897 | £-1,406 | £-1,141 | £-977 | £-7,288 |
| Return From Rental Income (%) | -25% | -25% | -26% | -26% | -26% | -127% |
| Total Net Return (%) | -22% | -22% | -17% | -13% | -11% | -86% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change