Flat
ME15
1 bed
1 bath
Hayle Road, Maidstone ME15
Initial Investment
£58,600First YearProfit From Rental Income
£7,800
↗ 13%After 5 Years
Change In Property Value
£23,832
↗ 20%After 5 Years
Return On Investment
54%
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 | £9,312 | £9,498 | £9,736 | £9,979 | £10,229 | £48,754 |
| Total Expenses | £7,692 | £7,757 | £7,824 | £7,892 | £7,959 | £39,124 |
| Profit Before Tax | £1,620 | £1,741 | £1,912 | £2,087 | £2,269 | £9,630 |
| Profit After Tax | £1,312 | £1,411 | £1,549 | £1,691 | £1,838 | £7,800 |
| Change In Property Value | £2,400 | £2,448 | £4,994 | £6,492 | £7,498 | £23,832 |
| Net Return | £3,712 | £3,859 | £6,543 | £8,183 | £9,336 | £31,633 |
| Return From Rental Income (%) | 2% | 2% | 3% | 3% | 3% | 13% |
| Total Net Return (%) | 6% | 7% | 11% | 14% | 16% | 54% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change