Flat ME3 0 beds 1 bath

Butt Haw Close, Rochester ME3

South East, England · ME3

Initial Investment

First Year

£20,200First Year

Profit From Rental Income

After 5 Years

£-4,478

↘ -22%After 5 Years

Change In Property Value

After 5 Years

£9,082

↗ 14%After 5 Years

Return On Investment

23%

To view year by year, rotate your phone horizontally.

Analysis

	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£3,972	£4,032	£4,132	£4,236	£4,363	£20,734
Total Expenses	£4,936	£4,988	£5,041	£5,096	£5,151	£25,213
Profit Before Tax	£-964	£-957	£-909	£-860	£-788	£-4,478
Profit After Tax	£-964	£-957	£-909	£-860	£-788	£-4,478
Change In Property Value	£640	£646	£1,959	£2,690	£3,147	£9,082
Net Return	£-324	£-310	£1,050	£1,830	£2,359	£4,604
Return From Rental Income (%)	-5%	-5%	-5%	-4%	-4%	-22%
Total Net Return (%)	-2%	-2%	5%	9%	12%	23%

Expense Distribution

Yearly Profit Before & After Tax

Total Rental Income Vs. Total Expense

This is for information only, not legal or financial advice; estimates are subject to change