Flat
CT19
2 beds
2 baths
Arras Way, Folkestone CT19
South East, England · CT19
View property listing
Initial Investment
£70,750First YearProfit From Rental Income
£-12,873
↘ -18%After 5 Years
Change In Property Value
£32,993
↗ 14%After 5 Years
Return On Investment
28%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £9,300 | £9,439 | £9,675 | £9,917 | £10,215 | £48,547 |
| Total Expenses | £12,154 | £12,214 | £12,281 | £12,349 | £12,421 | £61,420 |
| Profit Before Tax | £-2,854 | £-2,775 | £-2,605 | £-2,432 | £-2,207 | £-12,873 |
| Profit After Tax | £-2,854 | £-2,775 | £-2,605 | £-2,432 | £-2,207 | £-12,873 |
| Change In Property Value | £2,325 | £2,348 | £7,115 | £9,772 | £11,433 | £32,993 |
| Net Return | £-529 | £-427 | £4,510 | £7,340 | £9,226 | £20,120 |
| Return From Rental Income (%) | -4% | -4% | -4% | -3% | -3% | -18% |
| Total Net Return (%) | -1% | -1% | 6% | 10% | 13% | 28% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change