Flat ME9 5 beds 2 baths

Lynsted Lane, Lynsted, Sittingbourne ME9

South East, England · ME9

Initial Investment

First Year

£163,500First Year

Profit From Rental Income

After 5 Years

£48,816

↗ 30%After 5 Years

Change In Property Value

After 5 Years

£70,952

↗ 14%After 5 Years

Return On Investment

73%

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	£38,808	£39,390	£40,375	£41,384	£42,626	£202,583
Total Expenses	£28,098	£28,257	£28,450	£28,647	£28,864	£142,317
Profit Before Tax	£10,710	£11,133	£11,925	£12,737	£13,761	£60,266
Profit After Tax	£8,675	£9,018	£9,659	£10,317	£11,147	£48,816
Change In Property Value	£5,000	£5,050	£15,302	£21,014	£24,586	£70,952
Net Return	£13,675	£14,068	£24,961	£31,331	£35,733	£119,768
Return From Rental Income (%)	5%	6%	6%	6%	7%	30%
Total Net Return (%)	8%	9%	15%	19%	22%	73%

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