Flat
ME15
3 beds
2 baths
Loose Road, Maidstone ME15
Initial Investment
£393,624First YearProfit From Rental Income
£61,027
↗ 16%After 5 Years
Change In Property Value
£122,141
↗ 20%After 5 Years
Return On Investment
47%
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 | £47,724 | £48,678 | £49,895 | £51,143 | £52,421 | £249,862 |
| Total Expenses | £34,446 | £34,662 | £34,897 | £35,138 | £35,378 | £174,521 |
| Profit Before Tax | £13,278 | £14,016 | £14,998 | £16,005 | £17,043 | £75,342 |
| Profit After Tax | £10,756 | £11,353 | £12,149 | £12,964 | £13,805 | £61,027 |
| Change In Property Value | £12,300 | £12,546 | £25,594 | £33,272 | £38,429 | £122,141 |
| Net Return | £23,056 | £23,899 | £37,742 | £46,236 | £52,234 | £183,168 |
| Return From Rental Income (%) | 3% | 3% | 3% | 3% | 4% | 16% |
| Total Net Return (%) | 6% | 6% | 10% | 12% | 13% | 47% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change