Flat
ME14
1 bed
1 bath
Bolton Place, Chimney Avenue, Maidstone, Kent ME14
Initial Investment
£37,480First YearProfit From Rental Income
£-25,520
↘ -68%After 5 Years
Change In Property Value
£15,094
↗ 20%After 5 Years
Return On Investment
-28%
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 | £5,015 | £5,061 | £5,104 | £5,148 | £5,191 | £25,520 |
| Profit Before Tax | £-5,015 | £-5,061 | £-5,104 | £-5,148 | £-5,191 | £-25,520 |
| Profit After Tax | £-5,015 | £-5,061 | £-5,104 | £-5,148 | £-5,191 | £-25,520 |
| Change In Property Value | £1,520 | £1,550 | £3,163 | £4,112 | £4,749 | £15,094 |
| Net Return | £-3,495 | £-3,511 | £-1,941 | £-1,036 | £-442 | £-10,426 |
| Return From Rental Income (%) | -13% | -14% | -14% | -14% | -14% | -68% |
| Total Net Return (%) | -9% | -9% | -5% | -3% | -1% | -28% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change