Flat
ME16
0 beds
1 bath
Victoria Street, Maidstone, Kent ME16
Initial Investment
£40,840First YearProfit From Rental Income
£-26,908
↘ -66%After 5 Years
Change In Property Value
£16,484
↗ 20%After 5 Years
Return On Investment
-26%
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 | £5,293 | £5,339 | £5,382 | £5,426 | £5,469 | £26,908 |
| Profit Before Tax | £-5,293 | £-5,339 | £-5,382 | £-5,426 | £-5,469 | £-26,908 |
| Profit After Tax | £-5,293 | £-5,339 | £-5,382 | £-5,426 | £-5,469 | £-26,908 |
| Change In Property Value | £1,660 | £1,693 | £3,454 | £4,490 | £5,186 | £16,484 |
| Net Return | £-3,633 | £-3,646 | £-1,928 | £-935 | £-282 | £-10,424 |
| Return From Rental Income (%) | -13% | -13% | -13% | -13% | -13% | -66% |
| Total Net Return (%) | -9% | -9% | -5% | -2% | -1% | -26% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change