Flat
CT14
0 beds
1 bath
Custom House Lane, Deal CT14
South East, England · CT14
View property listing
Initial Investment
£30,250First YearProfit From Rental Income
£-11,462
↘ -38%After 5 Years
Change In Property Value
£13,836
↗ 14%After 5 Years
Return On Investment
8%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £3,900 | £3,958 | £4,057 | £4,159 | £4,284 | £20,359 |
| Total Expenses | £6,258 | £6,310 | £6,363 | £6,417 | £6,472 | £31,821 |
| Profit Before Tax | £-2,358 | £-2,352 | £-2,306 | £-2,258 | £-2,188 | £-11,462 |
| Profit After Tax | £-2,358 | £-2,352 | £-2,306 | £-2,258 | £-2,188 | £-11,462 |
| Change In Property Value | £975 | £985 | £2,984 | £4,098 | £4,794 | £13,836 |
| Net Return | £-1,383 | £-1,367 | £678 | £1,840 | £2,606 | £2,373 |
| Return From Rental Income (%) | -8% | -8% | -8% | -7% | -7% | -38% |
| Total Net Return (%) | -5% | -5% | 2% | 6% | 9% | 8% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change