Flat CT11 1 bed 1 bath

Queensbridge Drive, Ramsgate CT11

South East, England · CT11

Initial Investment

First Year

£49,000First Year

Profit From Rental Income

After 5 Years

£15,054

↗ 31%After 5 Years

Change In Property Value

After 5 Years

£22,705

↗ 14%After 5 Years

Return On Investment

77%

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	£12,420	£12,606	£12,921	£13,244	£13,642	£64,834
Total Expenses	£9,127	£9,181	£9,246	£9,312	£9,384	£46,249
Profit Before Tax	£3,293	£3,425	£3,676	£3,933	£4,258	£18,585
Profit After Tax	£2,667	£2,775	£2,978	£3,186	£3,449	£15,054
Change In Property Value	£1,600	£1,616	£4,896	£6,724	£7,868	£22,705
Net Return	£4,267	£4,391	£7,874	£9,910	£11,316	£37,758
Return From Rental Income (%)	5%	6%	6%	7%	7%	31%
Total Net Return (%)	9%	9%	16%	20%	23%	77%

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