Flat
ME7
2 beds
2 baths
Pegasus Way, Gillingham ME7
South East, England · ME7
View property listing
Initial Investment
£20,500First YearProfit From Rental Income
£-4,113
↘ -20%After 5 Years
Change In Property Value
£9,224
↗ 14%After 5 Years
Return On Investment
25%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £4,092 | £4,153 | £4,257 | £4,364 | £4,495 | £21,361 |
| Total Expenses | £4,988 | £5,040 | £5,094 | £5,148 | £5,204 | £25,474 |
| Profit Before Tax | £-896 | £-887 | £-836 | £-784 | £-709 | £-4,113 |
| Profit After Tax | £-896 | £-887 | £-836 | £-784 | £-709 | £-4,113 |
| Change In Property Value | £650 | £657 | £1,989 | £2,732 | £3,196 | £9,224 |
| Net Return | £-246 | £-230 | £1,153 | £1,947 | £2,487 | £5,111 |
| Return From Rental Income (%) | -4% | -4% | -4% | -4% | -3% | -20% |
| Total Net Return (%) | -1% | -1% | 6% | 9% | 12% | 25% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change