Flat
ME15
2 beds
2 baths
Church Street, Maidstone ME15
Initial Investment
£109,500First YearProfit From Rental Income
£20,489
↗ 19%After 5 Years
Change In Property Value
£43,693
↗ 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 | £17,076 | £17,418 | £17,853 | £18,299 | £18,757 | £89,403 |
| Total Expenses | £12,643 | £12,728 | £12,819 | £12,912 | £13,005 | £64,107 |
| Profit Before Tax | £4,433 | £4,690 | £5,034 | £5,387 | £5,752 | £25,296 |
| Profit After Tax | £3,591 | £3,799 | £4,078 | £4,364 | £4,659 | £20,489 |
| Change In Property Value | £4,400 | £4,488 | £9,156 | £11,902 | £13,747 | £43,693 |
| Net Return | £7,991 | £8,287 | £13,233 | £16,266 | £18,406 | £64,182 |
| 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