Flat
ME12
2 beds
2 baths
Princes Avenue, Minster On Sea, Sheerness ME12
Initial Investment
£202,099First YearProfit From Rental Income
£34,846
↗ 17%After 5 Years
Change In Property Value
£71,497
↗ 20%After 5 Years
Return On Investment
53%
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 | £27,936 | £28,495 | £29,207 | £29,937 | £30,686 | £146,261 |
| Total Expenses | £20,371 | £20,502 | £20,644 | £20,789 | £20,935 | £103,241 |
| Profit Before Tax | £7,565 | £7,992 | £8,563 | £9,148 | £9,751 | £43,020 |
| Profit After Tax | £6,128 | £6,474 | £6,936 | £7,410 | £7,898 | £34,846 |
| Change In Property Value | £7,200 | £7,344 | £14,982 | £19,476 | £22,495 | £71,497 |
| Net Return | £13,328 | £13,818 | £21,918 | £26,886 | £30,394 | £106,343 |
| Return From Rental Income (%) | 3% | 3% | 3% | 4% | 4% | 17% |
| Total Net Return (%) | 7% | 7% | 11% | 13% | 15% | 53% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change