Detached ME7 4 beds 2 baths

Junction Road, Gillingham ME7

South East, England · ME7

Initial Investment

First Year

£224,750First Year

Profit From Rental Income

After 5 Years

£35,828

↗ 16%After 5 Years

Change In Property Value

After 5 Years

£95,785

↗ 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	£38,472	£39,049	£40,025	£41,026	£42,257	£200,829
Total Expenses	£31,128	£31,197	£31,305	£31,416	£31,550	£156,597
Profit Before Tax	£7,344	£7,852	£8,720	£9,610	£10,707	£44,232
Profit After Tax	£5,949	£6,360	£7,063	£7,784	£8,672	£35,828
Change In Property Value	£6,750	£6,818	£20,657	£28,369	£33,192	£95,785
Net Return	£12,699	£13,178	£27,720	£36,153	£41,864	£131,613
Return From Rental Income (%)	3%	3%	3%	3%	4%	16%
Total Net Return (%)	6%	6%	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