Flat CT16 1 bed 1 bath

Ladywell, Dover CT16

South East, England · CT16

Initial Investment

First Year

£27,400First Year

Profit From Rental Income

After 5 Years

£-10,141

↘ -37%After 5 Years

Change In Property Value

After 5 Years

£12,488

↗ 14%After 5 Years

Return On Investment

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	£3,780	£3,837	£3,933	£4,031	£4,152	£19,732
Total Expenses	£5,869	£5,921	£5,974	£6,027	£6,082	£29,873
Profit Before Tax	£-2,089	£-2,084	£-2,041	£-1,996	£-1,930	£-10,141
Profit After Tax	£-2,089	£-2,084	£-2,041	£-1,996	£-1,930	£-10,141
Change In Property Value	£880	£889	£2,693	£3,698	£4,327	£12,488
Net Return	£-1,209	£-1,196	£652	£1,702	£2,397	£2,346
Return From Rental Income (%)	-8%	-8%	-7%	-7%	-7%	-37%
Total Net Return (%)	-4%	-4%	2%	6%	9%	9%

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