Flat CT14 0 beds 1 bath

Custom House Lane, Deal CT14

South East, England · CT14

Initial Investment

First Year

£30,250First Year

Profit From Rental Income

After 5 Years

£4,689

↗ 16%After 5 Years

Change In Property Value

After 5 Years

£13,836

↗ 14%After 5 Years

Return On Investment

61%

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	£7,572	£7,686	£7,878	£8,075	£8,317	£39,527
Total Expenses	£6,626	£6,683	£6,745	£6,809	£6,875	£33,738
Profit Before Tax	£946	£1,003	£1,133	£1,266	£1,441	£5,789
Profit After Tax	£767	£812	£917	£1,026	£1,168	£4,689
Change In Property Value	£975	£985	£2,984	£4,098	£4,794	£13,836
Net Return	£1,742	£1,797	£3,901	£5,123	£5,962	£18,525
Return From Rental Income (%)	3%	3%	3%	3%	4%	16%
Total Net Return (%)	6%	6%	13%	17%	20%	61%

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