Flat CT11 0 beds 0 baths

Goodwin Road, Ramsgate CT11

South East, England · CT11

Initial Investment

First Year

£65,500First Year

Profit From Rental Income

After 5 Years

£8,551

↗ 13%After 5 Years

Change In Property Value

After 5 Years

£30,509

↗ 14%After 5 Years

Return On Investment

60%

To view year by year, rotate your phone horizontally.

Analysis

	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£13,548	£13,751	£14,095	£14,447	£14,881	£70,722
Total Expenses	£11,885	£11,951	£12,029	£12,108	£12,194	£60,166
Profit Before Tax	£1,663	£1,800	£2,066	£2,340	£2,687	£10,556
Profit After Tax	£1,347	£1,458	£1,674	£1,895	£2,177	£8,551
Change In Property Value	£2,150	£2,172	£6,580	£9,036	£10,572	£30,509
Net Return	£3,497	£3,629	£8,253	£10,931	£12,749	£39,060
Return From Rental Income (%)	2%	2%	3%	3%	3%	13%
Total Net Return (%)	5%	6%	13%	17%	19%	60%

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