Flat CT20 2 beds 1 bath

Pleydell Gardens, Folkestone, Kent CT20

South East, England · CT20

Initial Investment

First Year

£58,450First Year

Profit From Rental Income

After 5 Years

£-10,659

↘ -18%After 5 Years

Change In Property Value

After 5 Years

£27,175

↗ 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	£8,040	£8,161	£8,365	£8,574	£8,831	£41,970
Total Expenses	£10,402	£10,460	£10,523	£10,588	£10,656	£52,629
Profit Before Tax	£-2,362	£-2,299	£-2,159	£-2,014	£-1,825	£-10,659
Profit After Tax	£-2,362	£-2,299	£-2,159	£-2,014	£-1,825	£-10,659
Change In Property Value	£1,915	£1,934	£5,860	£8,048	£9,417	£27,175
Net Return	£-447	£-365	£3,702	£6,034	£7,591	£16,515
Return From Rental Income (%)	-4%	-4%	-4%	-3%	-3%	-18%
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