Flat CT19 2 beds 2 baths

Arras Way, Folkestone CT19

South East, England · CT19

Initial Investment

First Year

£68,500First Year

Profit From Rental Income

After 5 Years

£-12,795

↘ -19%After 5 Years

Change In Property Value

After 5 Years

£31,928

↗ 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	£9,000	£9,135	£9,363	£9,597	£9,885	£46,981
Total Expenses	£11,827	£11,886	£11,952	£12,019	£12,091	£59,776
Profit Before Tax	£-2,827	£-2,751	£-2,589	£-2,422	£-2,206	£-12,795
Profit After Tax	£-2,827	£-2,751	£-2,589	£-2,422	£-2,206	£-12,795
Change In Property Value	£2,250	£2,273	£6,886	£9,456	£11,064	£31,928
Net Return	£-577	£-479	£4,297	£7,034	£8,858	£19,134
Return From Rental Income (%)	-4%	-4%	-4%	-4%	-3%	-19%
Total Net Return (%)	-1%	-1%	6%	10%	13%	28%

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