Flat
ME15
2 beds
2 baths
Church Street, Maidstone ME15
Initial Investment
£109,500First YearProfit From Rental Income
£-54,086
↘ -49%After 5 Years
Change In Property Value
£43,693
↗ 20%After 5 Years
Return On Investment
-9%
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 | £10,729 | £10,775 | £10,817 | £10,861 | £10,904 | £54,086 |
| Profit Before Tax | £-10,729 | £-10,775 | £-10,817 | £-10,861 | £-10,904 | £-54,086 |
| Profit After Tax | £-10,729 | £-10,775 | £-10,817 | £-10,861 | £-10,904 | £-54,086 |
| Change In Property Value | £4,400 | £4,488 | £9,156 | £11,902 | £13,747 | £43,693 |
| Net Return | £-6,329 | £-6,287 | £-1,662 | £1,041 | £2,843 | £-10,393 |
| Return From Rental Income (%) | -10% | -10% | -10% | -10% | -10% | -49% |
| Total Net Return (%) | -6% | -6% | -2% | 1% | 3% | -9% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change