Flat
CT14
1 bed
1 bath
Elliot Way, Deal CT14
South East, England · CT14
View property listing
Initial Investment
£46,000First YearProfit From Rental Income
£-12,011
↘ -26%After 5 Years
Change In Property Value
£21,286
↗ 14%After 5 Years
Return On Investment
20%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £6,000 | £6,090 | £6,242 | £6,398 | £6,590 | £31,321 |
| Total Expenses | £8,551 | £8,606 | £8,664 | £8,724 | £8,786 | £43,332 |
| Profit Before Tax | £-2,551 | £-2,516 | £-2,422 | £-2,326 | £-2,196 | £-12,011 |
| Profit After Tax | £-2,551 | £-2,516 | £-2,422 | £-2,326 | £-2,196 | £-12,011 |
| Change In Property Value | £1,500 | £1,515 | £4,590 | £6,304 | £7,376 | £21,286 |
| Net Return | £-1,051 | £-1,001 | £2,168 | £3,979 | £5,180 | £9,275 |
| Return From Rental Income (%) | -6% | -5% | -5% | -5% | -5% | -26% |
| Total Net Return (%) | -2% | -2% | 5% | 9% | 11% | 20% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change