Terraced ME8 2 beds 1 bath

Leeds Square, Gillingham ME8

South East, England · ME8

Initial Investment

First Year

£86,482First Year

Profit From Rental Income

After 5 Years

£20,030

↗ 23%After 5 Years

Change In Property Value

After 5 Years

£39,726

↗ 14%After 5 Years

Return On Investment

69%

To view year by year, rotate your phone horizontally.

Analysis

	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£17,640	£17,905	£18,352	£18,811	£19,375	£92,083
Total Expenses	£13,371	£13,409	£13,464	£13,521	£13,588	£67,354
Profit Before Tax	£4,269	£4,496	£4,888	£5,290	£5,787	£24,729
Profit After Tax	£3,458	£3,641	£3,959	£4,285	£4,687	£20,030
Change In Property Value	£2,800	£2,827	£8,567	£11,766	£13,766	£39,726
Net Return	£6,257	£6,469	£12,526	£16,050	£18,453	£59,756
Return From Rental Income (%)	4%	4%	5%	5%	5%	23%
Total Net Return (%)	7%	7%	14%	19%	21%	69%

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