Flat
ME15
3 beds
2 baths
Loose Road, Maidstone ME15
Initial Investment
£393,624First YearProfit From Rental Income
£-132,444
↘ -34%After 5 Years
Change In Property Value
£122,141
↗ 20%After 5 Years
Return On Investment
-3%
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 | £26,400 | £26,446 | £26,489 | £26,533 | £26,576 | £132,444 |
| Profit Before Tax | £-26,400 | £-26,446 | £-26,489 | £-26,533 | £-26,576 | £-132,444 |
| Profit After Tax | £-26,400 | £-26,446 | £-26,489 | £-26,533 | £-26,576 | £-132,444 |
| Change In Property Value | £12,300 | £12,546 | £25,594 | £33,272 | £38,429 | £122,141 |
| Net Return | £-14,100 | £-13,900 | £-895 | £6,739 | £11,854 | £-10,303 |
| Return From Rental Income (%) | -7% | -7% | -7% | -7% | -7% | -34% |
| Total Net Return (%) | -4% | -4% | 0% | 2% | 3% | -3% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change