Flat CT5 2 beds 1 bath

Pier Avenue, Whitstable CT5

South East, England · CT5

Initial Investment

First Year

£53,500First Year

Profit From Rental Income

After 5 Years

£-9,810

↘ -18%After 5 Years

Change In Property Value

After 5 Years

£24,833

↗ 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	£7,524	£7,637	£7,828	£8,023	£8,264	£39,276
Total Expenses	£9,696	£9,753	£9,815	£9,878	£9,945	£49,087
Profit Before Tax	£-2,172	£-2,116	£-1,987	£-1,855	£-1,681	£-9,810
Profit After Tax	£-2,172	£-2,116	£-1,987	£-1,855	£-1,681	£-9,810
Change In Property Value	£1,750	£1,768	£5,356	£7,355	£8,605	£24,833
Net Return	£-422	£-348	£3,368	£5,500	£6,924	£15,023
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