Flat ME7 2 beds 2 baths

Pearl Lane, Gillingham, Kent ME7

South East, England · ME7

Initial Investment

First Year

£61,000First Year

Profit From Rental Income

After 5 Years

£7,353

↗ 12%After 5 Years

Change In Property Value

After 5 Years

£28,381

↗ 14%After 5 Years

Return On Investment

59%

To view year by year, rotate your phone horizontally.

Analysis

	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£12,600	£12,789	£13,109	£13,436	£13,840	£65,774
Total Expenses	£11,195	£11,260	£11,335	£11,411	£11,494	£56,696
Profit Before Tax	£1,405	£1,529	£1,774	£2,025	£2,345	£9,078
Profit After Tax	£1,138	£1,239	£1,437	£1,640	£1,900	£7,353
Change In Property Value	£2,000	£2,020	£6,121	£8,406	£9,835	£28,381
Net Return	£3,138	£3,259	£7,557	£10,046	£11,734	£35,734
Return From Rental Income (%)	2%	2%	2%	3%	3%	12%
Total Net Return (%)	5%	5%	12%	16%	19%	59%

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