Flat
ME3
0 beds
1 bath
Butt Haw Close, Rochester ME3
South East, England · ME3
View property listing
Initial Investment
£23,500First YearProfit From Rental Income
£1,638
↗ 7%After 5 Years
Change In Property Value
£10,643
↗ 14%After 5 Years
Return On Investment
52%
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 | £5,820 | £5,907 | £6,055 | £6,206 | £6,393 | £30,381 |
| Total Expenses | £5,558 | £5,612 | £5,670 | £5,729 | £5,790 | £28,360 |
| Profit Before Tax | £262 | £295 | £385 | £477 | £602 | £2,022 |
| Profit After Tax | £213 | £239 | £312 | £387 | £488 | £1,638 |
| Change In Property Value | £750 | £758 | £2,295 | £3,152 | £3,688 | £10,643 |
| Net Return | £963 | £996 | £2,607 | £3,539 | £4,176 | £12,280 |
| Return From Rental Income (%) | 1% | 1% | 1% | 2% | 2% | 7% |
| Total Net Return (%) | 4% | 4% | 11% | 15% | 18% | 52% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change