Flat
ME15
2 beds
2 baths
Stafford Gardens, Maidstone, Kent ME15
Initial Investment
£73,100First YearProfit From Rental Income
£-40,200
↘ -55%After 5 Years
Change In Property Value
£29,790
↗ 20%After 5 Years
Return On Investment
-14%
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 | £7,951 | £7,997 | £8,040 | £8,084 | £8,127 | £40,200 |
| Profit Before Tax | £-7,951 | £-7,997 | £-8,040 | £-8,084 | £-8,127 | £-40,200 |
| Profit After Tax | £-7,951 | £-7,997 | £-8,040 | £-8,084 | £-8,127 | £-40,200 |
| Change In Property Value | £3,000 | £3,060 | £6,242 | £8,115 | £9,373 | £29,790 |
| Net Return | £-4,951 | £-4,937 | £-1,798 | £31 | £1,246 | £-10,409 |
| Return From Rental Income (%) | -11% | -11% | -11% | -11% | -11% | -55% |
| Total Net Return (%) | -7% | -7% | -2% | 0% | 2% | -14% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change