Flat
CT11
1 bed
1 bath
Queensbridge Drive, Ramsgate CT11
South East, England · CT11
View property listing
Initial Investment
£49,000First YearProfit From Rental Income
£4,191
↗ 9%After 5 Years
Change In Property Value
£22,705
↗ 14%After 5 Years
Return On Investment
55%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £10,080 | £10,231 | £10,487 | £10,749 | £11,072 | £52,619 |
| Total Expenses | £9,356 | £9,417 | £9,486 | £9,556 | £9,631 | £47,445 |
| Profit Before Tax | £724 | £814 | £1,001 | £1,193 | £1,441 | £5,174 |
| Profit After Tax | £586 | £659 | £811 | £967 | £1,167 | £4,191 |
| Change In Property Value | £1,600 | £1,616 | £4,896 | £6,724 | £7,868 | £22,705 |
| Net Return | £2,186 | £2,275 | £5,708 | £7,691 | £9,035 | £26,895 |
| Return From Rental Income (%) | 1% | 1% | 2% | 2% | 2% | 9% |
| Total Net Return (%) | 4% | 5% | 12% | 16% | 18% | 55% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change