Flat
ME16
0 beds
1 bath
Victoria Street, Maidstone, Kent ME16
Initial Investment
£61,000First YearProfit From Rental Income
£-35,240
↘ -58%After 5 Years
Change In Property Value
£24,825
↗ 20%After 5 Years
Return On Investment
-17%
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 | £6,959 | £7,005 | £7,048 | £7,092 | £7,135 | £35,240 |
| Profit Before Tax | £-6,959 | £-7,005 | £-7,048 | £-7,092 | £-7,135 | £-35,240 |
| Profit After Tax | £-6,959 | £-7,005 | £-7,048 | £-7,092 | £-7,135 | £-35,240 |
| Change In Property Value | £2,500 | £2,550 | £5,202 | £6,763 | £7,811 | £24,825 |
| Net Return | £-4,459 | £-4,455 | £-1,846 | £-330 | £676 | £-10,415 |
| Return From Rental Income (%) | -11% | -11% | -12% | -12% | -12% | -58% |
| Total Net Return (%) | -7% | -7% | -3% | -1% | 1% | -17% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change