Flat
ME15
2 beds
2 baths
Stafford Gardens, Maidstone, Kent ME15
Initial Investment
£73,100First YearProfit From Rental Income
£11,865
↗ 16%After 5 Years
Change In Property Value
£29,790
↗ 20%After 5 Years
Return On Investment
57%
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 | £11,640 | £11,873 | £12,170 | £12,474 | £12,786 | £60,942 |
| Total Expenses | £9,115 | £9,185 | £9,257 | £9,331 | £9,405 | £46,294 |
| Profit Before Tax | £2,525 | £2,688 | £2,912 | £3,142 | £3,380 | £14,648 |
| Profit After Tax | £2,045 | £2,177 | £2,359 | £2,545 | £2,738 | £11,865 |
| Change In Property Value | £3,000 | £3,060 | £6,242 | £8,115 | £9,373 | £29,790 |
| Net Return | £5,045 | £5,237 | £8,601 | £10,660 | £12,111 | £41,656 |
| Return From Rental Income (%) | 3% | 3% | 3% | 3% | 4% | 16% |
| Total Net Return (%) | 7% | 7% | 12% | 15% | 17% | 57% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change