Flat ME1 1 bed 1 bath

2 Union Street, Rochester ME1

South East, England · ME1

Initial Investment

First Year

£38,500First Year

Profit From Rental Income

After 5 Years

£8,353

↗ 22%After 5 Years

Change In Property Value

After 5 Years

£17,738

↗ 14%After 5 Years

Return On Investment

68%

Analysis

Swipe horizontally to view all years. Row labels stay visible.

	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£9,696	£9,841	£10,087	£10,340	£10,650	£50,614
Total Expenses	£7,929	£7,990	£8,057	£8,126	£8,200	£40,302
Profit Before Tax	£1,767	£1,852	£2,030	£2,213	£2,450	£10,313
Profit After Tax	£1,431	£1,500	£1,645	£1,793	£1,985	£8,353
Change In Property Value	£1,250	£1,263	£3,825	£5,254	£6,147	£17,738
Net Return	£2,681	£2,763	£5,470	£7,046	£8,131	£26,091
Return From Rental Income (%)	4%	4%	4%	5%	5%	22%
Total Net Return (%)	7%	7%	14%	18%	21%	68%

Expense Distribution

Yearly Profit Before & After Tax

Net Return Over 5 Years

This is for information only, not legal or financial advice; estimates are subject to change