Flat KT2 2 beds 1 bath

Eaton Drive, Lakeside KT2

South East, England · KT2

Initial Investment

First Year

£102,249First Year

Profit From Rental Income

After 5 Years

£-13,858

↘ -14%After 5 Years

Change In Property Value

After 5 Years

£46,119

↗ 14%After 5 Years

Return On Investment

32%

To view year by year, rotate your phone horizontally.

Analysis

	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£12,996	£13,191	£13,521	£13,859	£14,274	£67,841
Total Expenses	£16,194	£16,259	£16,335	£16,413	£16,497	£81,699
Profit Before Tax	£-3,198	£-3,068	£-2,815	£-2,554	£-2,223	£-13,858
Profit After Tax	£-3,198	£-3,068	£-2,815	£-2,554	£-2,223	£-13,858
Change In Property Value	£3,250	£3,282	£9,946	£13,659	£15,981	£46,119
Net Return	£52	£214	£7,131	£11,105	£13,758	£32,261
Return From Rental Income (%)	-3%	-3%	-3%	-2%	-2%	-14%
Total Net Return (%)	0%	0%	7%	11%	13%	32%

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