Flat
CT11
0 beds
1 bath
Chatham Street, Ramsgate, Kent CT11
South East, England · CT11
View property listing
Initial Investment
£22,000First YearProfit From Rental Income
£980
↗ 4%After 5 Years
Change In Property Value
£9,933
↗ 14%After 5 Years
Return On Investment
50%
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 | £5,436 | £5,518 | £5,655 | £5,797 | £5,971 | £28,377 |
| Total Expenses | £5,321 | £5,375 | £5,432 | £5,490 | £5,550 | £27,167 |
| Profit Before Tax | £115 | £143 | £224 | £307 | £421 | £1,209 |
| Profit After Tax | £93 | £115 | £181 | £249 | £341 | £980 |
| Change In Property Value | £700 | £707 | £2,142 | £2,942 | £3,442 | £9,933 |
| Net Return | £793 | £822 | £2,323 | £3,191 | £3,783 | £10,913 |
| Return From Rental Income (%) | 0% | 1% | 1% | 1% | 2% | 4% |
| Total Net Return (%) | 4% | 4% | 11% | 15% | 17% | 50% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change