Flat
DA12
0 beds
1 bath
Chantry Court, Gordon Place, Gravesend, Kent DA12
South East, England · DA12
View property listing
Initial Investment
£34,000First YearProfit From Rental Income
£-6,444
↘ -19%After 5 Years
Change In Property Value
£15,609
↗ 14%After 5 Years
Return On Investment
27%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £5,496 | £5,578 | £5,718 | £5,861 | £6,037 | £28,690 |
| Total Expenses | £6,914 | £6,968 | £7,025 | £7,083 | £7,143 | £35,134 |
| Profit Before Tax | £-1,418 | £-1,390 | £-1,307 | £-1,222 | £-1,107 | £-6,444 |
| Profit After Tax | £-1,418 | £-1,390 | £-1,307 | £-1,222 | £-1,107 | £-6,444 |
| Change In Property Value | £1,100 | £1,111 | £3,366 | £4,623 | £5,409 | £15,609 |
| Net Return | £-318 | £-279 | £2,059 | £3,401 | £4,302 | £9,166 |
| Return From Rental Income (%) | -4% | -4% | -4% | -4% | -3% | -19% |
| Total Net Return (%) | -1% | -1% | 6% | 10% | 13% | 27% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change