Flat
CT11
2 beds
2 baths
Beach Drive, Ramsgate CT11
South East, England · CT11
View property listing
Initial Investment
£133,750First YearProfit From Rental Income
£40,145
↗ 30%After 5 Years
Change In Property Value
£58,890
↗ 14%After 5 Years
Return On Investment
74%
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 | £32,208 | £32,691 | £33,508 | £34,346 | £35,376 | £168,130 |
| Total Expenses | £23,407 | £23,541 | £23,702 | £23,868 | £24,050 | £118,568 |
| Profit Before Tax | £8,801 | £9,150 | £9,806 | £10,478 | £11,326 | £49,562 |
| Profit After Tax | £7,129 | £7,412 | £7,943 | £8,487 | £9,174 | £40,145 |
| Change In Property Value | £4,150 | £4,192 | £12,700 | £17,442 | £20,407 | £58,890 |
| Net Return | £11,279 | £11,603 | £20,643 | £25,929 | £29,581 | £99,035 |
| Return From Rental Income (%) | 5% | 6% | 6% | 6% | 7% | 30% |
| Total Net Return (%) | 8% | 9% | 15% | 19% | 22% | 74% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change