Terraced
ME9
2 beds
1 bath
Rodmersham Green, Rodmersham, Sittingbourne, Kent ME9
South East, England · ME9
View property listing
Initial Investment
£102,250First YearProfit From Rental Income
£23,569
↗ 23%After 5 Years
Change In Property Value
£46,119
↗ 14%After 5 Years
Return On Investment
68%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £20,472 | £20,779 | £21,299 | £21,831 | £22,486 | £106,867 |
| Total Expenses | £15,442 | £15,484 | £15,546 | £15,611 | £15,687 | £77,769 |
| Profit Before Tax | £5,030 | £5,295 | £5,752 | £6,220 | £6,799 | £29,097 |
| Profit After Tax | £4,075 | £4,289 | £4,659 | £5,038 | £5,507 | £23,569 |
| Change In Property Value | £3,250 | £3,283 | £9,946 | £13,659 | £15,981 | £46,119 |
| Net Return | £7,325 | £7,572 | £14,605 | £18,698 | £21,488 | £69,688 |
| Return From Rental Income (%) | 4% | 4% | 5% | 5% | 5% | 23% |
| Total Net Return (%) | 7% | 7% | 14% | 18% | 21% | 68% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change