Flat
ME13
2 beds
1 bath
Edward Vinson Drive, Faversham, Kent ME13
Initial Investment
£71,224First YearProfit From Rental Income
£-39,456
↘ -55%After 5 Years
Change In Property Value
£29,046
↗ 20%After 5 Years
Return On Investment
-15%
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 | £7,802 | £7,848 | £7,891 | £7,935 | £7,978 | £39,456 |
| Profit Before Tax | £-7,802 | £-7,848 | £-7,891 | £-7,935 | £-7,978 | £-39,456 |
| Profit After Tax | £-7,802 | £-7,848 | £-7,891 | £-7,935 | £-7,978 | £-39,456 |
| Change In Property Value | £2,925 | £2,984 | £6,086 | £7,912 | £9,139 | £29,046 |
| Net Return | £-4,877 | £-4,865 | £-1,805 | £-23 | £1,161 | £-10,410 |
| Return From Rental Income (%) | -11% | -11% | -11% | -11% | -11% | -55% |
| Total Net Return (%) | -7% | -7% | -3% | 0% | 2% | -15% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change