Flat CT18 2 beds 1 bath

Spindle Close, Hawkinge, Folkestone CT18

South East, England · CT18

Initial Investment

First Year

£76,000First Year

Profit From Rental Income

After 5 Years

£-28,297

↘ -37%After 5 Years

Change In Property Value

After 5 Years

£35,476

↗ 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	£6,756	£6,857	£7,029	£7,204	£7,421	£35,267
Total Expenses	£12,594	£12,650	£12,711	£12,772	£12,836	£63,564
Profit Before Tax	£-5,838	£-5,793	£-5,682	£-5,568	£-5,416	£-28,297
Profit After Tax	£-5,838	£-5,793	£-5,682	£-5,568	£-5,416	£-28,297
Change In Property Value	£2,500	£2,525	£7,651	£10,507	£12,293	£35,476
Net Return	£-3,338	£-3,268	£1,969	£4,939	£6,878	£7,179
Return From Rental Income (%)	-8%	-8%	-7%	-7%	-7%	-37%
Total Net Return (%)	-4%	-4%	3%	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