Flat ME7 1 bed 1 bath

Odo Rise, Gillingham, Kent ME7

South East, England · ME7

Initial Investment

First Year

£59,498First Year

Profit From Rental Income

After 5 Years

£6,970

↗ 12%After 5 Years

Change In Property Value

After 5 Years

£27,671

↗ 14%After 5 Years

Return On Investment

58%

To view year by year, rotate your phone horizontally.

Analysis

	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£12,288	£12,472	£12,784	£13,104	£13,497	£64,145
Total Expenses	£10,965	£11,030	£11,104	£11,180	£11,262	£55,540
Profit Before Tax	£1,323	£1,443	£1,680	£1,924	£2,235	£8,605
Profit After Tax	£1,071	£1,169	£1,361	£1,559	£1,811	£6,970
Change In Property Value	£1,950	£1,969	£5,967	£8,195	£9,588	£27,671
Net Return	£3,021	£3,138	£7,328	£9,754	£11,399	£34,641
Return From Rental Income (%)	2%	2%	2%	3%	3%	12%
Total Net Return (%)	5%	5%	12%	16%	19%	58%

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