Semi Detached CT11 2 beds 1 bath

Balmoral Place, Ramsgate CT11

South East, England · CT11

Initial Investment

First Year

£86,500First Year

Profit From Rental Income

After 5 Years

£20,022

↗ 23%After 5 Years

Change In Property Value

After 5 Years

£39,733

↗ 14%After 5 Years

Return On Investment

69%

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	£17,640	£17,905	£18,352	£18,811	£19,375	£92,083
Total Expenses	£13,373	£13,411	£13,466	£13,523	£13,590	£67,364
Profit Before Tax	£4,267	£4,494	£4,886	£5,288	£5,785	£24,719
Profit After Tax	£3,456	£3,640	£3,957	£4,283	£4,686	£20,022
Change In Property Value	£2,800	£2,828	£8,569	£11,768	£13,768	£39,733
Net Return	£6,256	£6,468	£12,526	£16,051	£18,454	£59,756
Return From Rental Income (%)	4%	4%	5%	5%	5%	23%
Total Net Return (%)	7%	7%	14%	19%	21%	69%

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