Flat
ME16
0 beds
1 bath
Victoria Street, Maidstone, Kent ME16
Initial Investment
£61,000First YearProfit From Rental Income
£8,462
↗ 14%After 5 Years
Change In Property Value
£24,825
↗ 20%After 5 Years
Return On Investment
55%
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 | £9,696 | £9,890 | £10,137 | £10,391 | £10,650 | £50,764 |
| Total Expenses | £7,929 | £7,994 | £8,062 | £8,131 | £8,200 | £40,317 |
| Profit Before Tax | £1,767 | £1,896 | £2,075 | £2,259 | £2,450 | £10,447 |
| Profit After Tax | £1,431 | £1,535 | £1,681 | £1,830 | £1,985 | £8,462 |
| Change In Property Value | £2,500 | £2,550 | £5,202 | £6,763 | £7,811 | £24,825 |
| Net Return | £3,931 | £4,085 | £6,883 | £8,593 | £9,796 | £33,288 |
| Return From Rental Income (%) | 2% | 3% | 3% | 3% | 3% | 14% |
| Total Net Return (%) | 6% | 7% | 11% | 14% | 16% | 55% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change