Flat
ME15
1 bed
1 bath
Greenbloom Avenue, Maidstone, Kent ME15
Initial Investment
£26,200First YearProfit From Rental Income
£-20,858
↘ -80%After 5 Years
Change In Property Value
£10,427
↗ 20%After 5 Years
Return On Investment
-40%
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 | £4,083 | £4,129 | £4,172 | £4,216 | £4,258 | £20,858 |
| Profit Before Tax | £-4,083 | £-4,129 | £-4,172 | £-4,216 | £-4,258 | £-20,858 |
| Profit After Tax | £-4,083 | £-4,129 | £-4,172 | £-4,216 | £-4,258 | £-20,858 |
| Change In Property Value | £1,050 | £1,071 | £2,185 | £2,840 | £3,281 | £10,427 |
| Net Return | £-3,033 | £-3,058 | £-1,987 | £-1,375 | £-978 | £-10,431 |
| Return From Rental Income (%) | -16% | -16% | -16% | -16% | -16% | -80% |
| Total Net Return (%) | -12% | -12% | -8% | -5% | -4% | -40% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change