Flat CT19 2 beds 2 baths

Arras Way, Folkestone CT19

South East, England · CT19

Initial Investment

First Year

£72,250First Year

Profit From Rental Income

After 5 Years

£-12,906

↘ -18%After 5 Years

Change In Property Value

After 5 Years

£33,702

↗ 14%After 5 Years

Return On Investment

29%

To view year by year, rotate your phone horizontally.

Analysis

	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£9,504	£9,647	£9,888	£10,135	£10,439	£49,612
Total Expenses	£12,373	£12,433	£12,501	£12,569	£12,642	£62,519
Profit Before Tax	£-2,869	£-2,787	£-2,613	£-2,434	£-2,203	£-12,906
Profit After Tax	£-2,869	£-2,787	£-2,613	£-2,434	£-2,203	£-12,906
Change In Property Value	£2,375	£2,399	£7,268	£9,982	£11,679	£33,702
Net Return	£-494	£-388	£4,655	£7,547	£9,475	£20,796
Return From Rental Income (%)	-4%	-4%	-4%	-3%	-3%	-18%
Total Net Return (%)	-1%	-1%	6%	10%	13%	29%

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