Flat
ME14
0 beds
1 bath
Ashford Road, Maidstone, Kent ME14
Initial Investment
£44,200First YearProfit From Rental Income
£3,735
↗ 8%After 5 Years
Change In Property Value
£17,874
↗ 20%After 5 Years
Return On Investment
49%
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 | £6,984 | £7,124 | £7,302 | £7,484 | £7,671 | £36,565 |
| Total Expenses | £6,269 | £6,329 | £6,390 | £6,452 | £6,513 | £31,954 |
| Profit Before Tax | £715 | £795 | £912 | £1,032 | £1,158 | £4,612 |
| Profit After Tax | £579 | £644 | £739 | £836 | £938 | £3,735 |
| Change In Property Value | £1,800 | £1,836 | £3,745 | £4,869 | £5,624 | £17,874 |
| Net Return | £2,379 | £2,480 | £4,484 | £5,705 | £6,562 | £21,610 |
| Return From Rental Income (%) | 1% | 1% | 2% | 2% | 2% | 8% |
| Total Net Return (%) | 5% | 6% | 10% | 13% | 15% | 49% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change