Flat
ME13
2 beds
1 bath
Edward Vinson Drive, Faversham, Kent ME13
Initial Investment
£93,450First YearProfit From Rental Income
£17,300
↗ 19%After 5 Years
Change In Property Value
£37,735
↗ 20%After 5 Years
Return On Investment
59%
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 | £14,748 | £15,043 | £15,419 | £15,805 | £16,200 | £77,214 |
| Total Expenses | £11,013 | £11,089 | £11,169 | £11,252 | £11,334 | £55,856 |
| Profit Before Tax | £3,735 | £3,954 | £4,250 | £4,553 | £4,866 | £21,358 |
| Profit After Tax | £3,025 | £3,203 | £3,442 | £3,688 | £3,941 | £17,300 |
| Change In Property Value | £3,800 | £3,876 | £7,907 | £10,279 | £11,872 | £37,735 |
| Net Return | £6,825 | £7,079 | £11,349 | £13,967 | £15,814 | £55,035 |
| Return From Rental Income (%) | 3% | 3% | 4% | 4% | 4% | 19% |
| Total Net Return (%) | 7% | 8% | 12% | 15% | 17% | 59% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change