Flat
ME15
2 beds
1 bath
Stafford Gardens, Maidstone ME15
Initial Investment
£49,000First YearProfit From Rental Income
£5,106
↗ 10%After 5 Years
Change In Property Value
£19,860
↗ 20%After 5 Years
Return On Investment
51%
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 | £7,764 | £7,919 | £8,117 | £8,320 | £8,528 | £40,649 |
| Total Expenses | £6,744 | £6,805 | £6,868 | £6,932 | £6,996 | £34,346 |
| Profit Before Tax | £1,020 | £1,114 | £1,249 | £1,388 | £1,532 | £6,303 |
| Profit After Tax | £826 | £902 | £1,012 | £1,124 | £1,241 | £5,106 |
| Change In Property Value | £2,000 | £2,040 | £4,162 | £5,410 | £6,249 | £19,860 |
| Net Return | £2,826 | £2,942 | £5,173 | £6,534 | £7,490 | £24,966 |
| Return From Rental Income (%) | 2% | 2% | 2% | 2% | 3% | 10% |
| Total Net Return (%) | 6% | 6% | 11% | 13% | 15% | 51% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change