Flat
CT6
0 beds
1 bath
Station Road, Herne Bay CT6
South East, England · CT6
View property listing
Initial Investment
£26,500First YearProfit From Rental Income
£-10,956
↘ -41%After 5 Years
Change In Property Value
£12,062
↗ 14%After 5 Years
Return On Investment
4%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £3,480 | £3,532 | £3,621 | £3,711 | £3,822 | £18,166 |
| Total Expenses | £5,720 | £5,772 | £5,823 | £5,876 | £5,930 | £29,122 |
| Profit Before Tax | £-2,240 | £-2,239 | £-2,203 | £-2,165 | £-2,108 | £-10,956 |
| Profit After Tax | £-2,240 | £-2,239 | £-2,203 | £-2,165 | £-2,108 | £-10,956 |
| Change In Property Value | £850 | £859 | £2,601 | £3,572 | £4,180 | £12,062 |
| Net Return | £-1,390 | £-1,381 | £398 | £1,407 | £2,072 | £1,106 |
| Return From Rental Income (%) | -8% | -8% | -8% | -8% | -8% | -41% |
| Total Net Return (%) | -5% | -5% | 2% | 5% | 8% | 4% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change