Flat ME7 2 beds 2 baths

Pegasus Way, Gillingham ME7

South East, England · ME7

Initial Investment

First Year

£76,000First Year

Profit From Rental Income

After 5 Years

£17,852

↗ 23%After 5 Years

Change In Property Value

After 5 Years

£35,476

↗ 14%After 5 Years

Return On Investment

70%

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	£19,404	£19,695	£20,187	£20,692	£21,313	£101,292
Total Expenses	£15,599	£15,714	£15,844	£15,976	£16,118	£79,252
Profit Before Tax	£3,805	£3,981	£4,344	£4,716	£5,195	£22,040
Profit After Tax	£3,082	£3,224	£3,518	£3,820	£4,208	£17,852
Change In Property Value	£2,500	£2,525	£7,651	£10,507	£12,293	£35,476
Net Return	£5,582	£5,749	£11,169	£14,327	£16,501	£53,328
Return From Rental Income (%)	4%	4%	5%	5%	6%	23%
Total Net Return (%)	7%	8%	15%	19%	22%	70%

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