Flat CT9 1 bed 1 bath

Charles Court, Margate CT9

South East, England · CT9

Initial Investment

First Year

£44,875First Year

Profit From Rental Income

After 5 Years

£11,241

↗ 25%After 5 Years

Change In Property Value

After 5 Years

£20,753

↗ 14%After 5 Years

Return On Investment

71%

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	£11,352	£11,522	£11,810	£12,106	£12,469	£59,259
Total Expenses	£8,938	£9,001	£9,072	£9,146	£9,225	£45,382
Profit Before Tax	£2,414	£2,522	£2,738	£2,960	£3,244	£13,877
Profit After Tax	£1,956	£2,042	£2,218	£2,397	£2,628	£11,241
Change In Property Value	£1,463	£1,477	£4,476	£6,147	£7,192	£20,753
Net Return	£3,418	£3,520	£6,693	£8,544	£9,819	£31,994
Return From Rental Income (%)	4%	5%	5%	5%	6%	25%
Total Net Return (%)	8%	8%	15%	19%	22%	71%

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