Flat CT11 2 beds 2 baths

Beach Drive, Ramsgate CT11

South East, England · CT11

Initial Investment

First Year

£133,750First Year

Profit From Rental Income

After 5 Years

£24,363

↗ 18%After 5 Years

Change In Property Value

After 5 Years

£58,890

↗ 14%After 5 Years

Return On Investment

62%

To view year by year, rotate your phone horizontally.

Analysis

	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£26,148	£26,540	£27,204	£27,884	£28,720	£136,496
Total Expenses	£21,080	£21,165	£21,274	£21,386	£21,513	£106,419
Profit Before Tax	£5,068	£5,375	£5,929	£6,497	£7,208	£30,078
Profit After Tax	£4,105	£4,354	£4,803	£5,263	£5,838	£24,363
Change In Property Value	£4,150	£4,192	£12,700	£17,442	£20,407	£58,890
Net Return	£8,255	£8,545	£17,503	£22,705	£26,245	£83,253
Return From Rental Income (%)	3%	3%	4%	4%	4%	18%
Total Net Return (%)	6%	6%	13%	17%	20%	62%

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