Flat
ME16
0 beds
1 bath
Victoria Street, Maidstone, Kent ME16
Initial Investment
£40,840First YearProfit From Rental Income
£2,799
↗ 7%After 5 Years
Change In Property Value
£16,484
↗ 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 | £6,444 | £6,573 | £6,737 | £6,906 | £7,078 | £33,738 |
| Total Expenses | £5,937 | £5,996 | £6,056 | £6,116 | £6,176 | £30,282 |
| Profit Before Tax | £507 | £577 | £681 | £789 | £902 | £3,456 |
| Profit After Tax | £410 | £467 | £552 | £639 | £731 | £2,799 |
| Change In Property Value | £1,660 | £1,693 | £3,454 | £4,490 | £5,186 | £16,484 |
| Net Return | £2,070 | £2,160 | £4,006 | £5,130 | £5,917 | £19,283 |
| Return From Rental Income (%) | 1% | 1% | 1% | 2% | 2% | 7% |
| Total Net Return (%) | 5% | 5% | 10% | 13% | 14% | 47% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change