Flat
ME13
2 beds
1 bath
Edward Vinson Drive, Faversham, Kent ME13
Initial Investment
£71,224First YearProfit From Rental Income
£11,368
↗ 16%After 5 Years
Change In Property Value
£29,046
↗ 20%After 5 Years
Return On Investment
57%
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 | £11,352 | £11,579 | £11,869 | £12,165 | £12,469 | £59,434 |
| Total Expenses | £8,938 | £9,006 | £9,078 | £9,152 | £9,225 | £45,399 |
| Profit Before Tax | £2,414 | £2,573 | £2,790 | £3,013 | £3,244 | £14,035 |
| Profit After Tax | £1,956 | £2,084 | £2,260 | £2,441 | £2,628 | £11,368 |
| Change In Property Value | £2,925 | £2,984 | £6,086 | £7,912 | £9,139 | £29,046 |
| Net Return | £4,881 | £5,067 | £8,346 | £10,353 | £11,767 | £40,414 |
| Return From Rental Income (%) | 3% | 3% | 3% | 3% | 4% | 16% |
| Total Net Return (%) | 7% | 7% | 12% | 15% | 17% | 57% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change