Flat ME7 2 beds 2 baths

Pegasus Way, Gillingham ME7

South East, England · ME7

Initial Investment

First Year

£19,750First Year

Profit From Rental Income

After 5 Years

£2,616

↗ 13%After 5 Years

Change In Property Value

After 5 Years

£8,869

↗ 14%After 5 Years

Return On Investment

58%

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	£4,848	£4,921	£5,044	£5,170	£5,325	£25,307
Total Expenses	£4,333	£4,372	£4,414	£4,457	£4,501	£22,078
Profit Before Tax	£515	£548	£630	£713	£824	£3,230
Profit After Tax	£417	£444	£510	£578	£667	£2,616
Change In Property Value	£625	£631	£1,913	£2,627	£3,073	£8,869
Net Return	£1,042	£1,076	£2,423	£3,204	£3,740	£11,485
Return From Rental Income (%)	2%	2%	3%	3%	3%	13%
Total Net Return (%)	5%	5%	12%	16%	19%	58%

Expense Distribution

Yearly Profit Before & After Tax

Net Return Over 5 Years

This is for information only, not legal or financial advice; estimates are subject to change