Flat
CT19
1 bed
1 bath
Arras Way, Folkestone CT19
South East, England · CT19
View property listing
Initial Investment
£52,750First YearProfit From Rental Income
£-12,246
↘ -23%After 5 Years
Change In Property Value
£24,478
↗ 14%After 5 Years
Return On Investment
23%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £6,900 | £7,004 | £7,179 | £7,358 | £7,579 | £36,019 |
| Total Expenses | £9,534 | £9,590 | £9,651 | £9,713 | £9,777 | £48,265 |
| Profit Before Tax | £-2,634 | £-2,587 | £-2,472 | £-2,355 | £-2,199 | £-12,246 |
| Profit After Tax | £-2,634 | £-2,587 | £-2,472 | £-2,355 | £-2,199 | £-12,246 |
| Change In Property Value | £1,725 | £1,742 | £5,279 | £7,250 | £8,482 | £24,478 |
| Net Return | £-909 | £-845 | £2,807 | £4,895 | £6,284 | £12,233 |
| Return From Rental Income (%) | -5% | -5% | -5% | -4% | -4% | -23% |
| Total Net Return (%) | -2% | -2% | 5% | 9% | 12% | 23% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change