Flat
ME12
1 bed
0 baths
"The Salcey" at Barton Hill Drive, Minster On Sea ME12
Initial Investment
£98,265First YearProfit From Rental Income
£-49,920
↘ -51%After 5 Years
Change In Property Value
£39,522
↗ 20%After 5 Years
Return On Investment
-11%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £0 | £0 | £0 | £0 | £0 | £0 |
| Total Expenses | £9,895 | £9,941 | £9,984 | £10,028 | £10,071 | £49,920 |
| Profit Before Tax | £-9,895 | £-9,941 | £-9,984 | £-10,028 | £-10,071 | £-49,920 |
| Profit After Tax | £-9,895 | £-9,941 | £-9,984 | £-10,028 | £-10,071 | £-49,920 |
| Change In Property Value | £3,980 | £4,060 | £8,282 | £10,766 | £12,435 | £39,522 |
| Net Return | £-5,915 | £-5,882 | £-1,703 | £738 | £2,364 | £-10,398 |
| Return From Rental Income (%) | -10% | -10% | -10% | -10% | -10% | -51% |
| Total Net Return (%) | -6% | -6% | -2% | 1% | 2% | -11% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change