Flat ME7 2 beds 2 baths

Pegasus Way, Gillingham ME7

South East, England · ME7

Initial Investment

First Year

£79,500First Year

Profit From Rental Income

After 5 Years

£12,097

↗ 15%After 5 Years

Change In Property Value

After 5 Years

£36,895

↗ 14%After 5 Years

Return On Investment

62%

To view year by year, rotate your phone horizontally.

Analysis

	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£16,380	£16,626	£17,041	£17,467	£17,991	£85,506
Total Expenses	£13,954	£14,024	£14,109	£14,195	£14,290	£70,571
Profit Before Tax	£2,427	£2,602	£2,933	£3,272	£3,701	£14,934
Profit After Tax	£1,965	£2,107	£2,376	£2,651	£2,998	£12,097
Change In Property Value	£2,600	£2,626	£7,957	£10,927	£12,785	£36,895
Net Return	£4,565	£4,733	£10,332	£13,578	£15,783	£48,992
Return From Rental Income (%)	2%	3%	3%	3%	4%	15%
Total Net Return (%)	6%	6%	13%	17%	20%	62%

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