Semi Detached
ME5
3 beds
0 baths
"The Keeford - Plot 19" at Capstone Oaks, North Dane Way, Lordswood, Chatham ME5
South East, England · ME5
View property listing
Initial Investment
£131,997First YearProfit From Rental Income
£31,877
↗ 24%After 5 Years
Change In Property Value
£58,180
↗ 14%After 5 Years
Return On Investment
68%
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 | £26,244 | £26,638 | £27,304 | £27,986 | £28,826 | £136,997 |
| Total Expenses | £19,391 | £19,442 | £19,519 | £19,598 | £19,693 | £97,643 |
| Profit Before Tax | £6,853 | £7,196 | £7,784 | £8,388 | £9,133 | £39,354 |
| Profit After Tax | £5,551 | £5,829 | £6,305 | £6,794 | £7,398 | £31,877 |
| Change In Property Value | £4,100 | £4,141 | £12,547 | £17,231 | £20,161 | £58,180 |
| Net Return | £9,651 | £9,970 | £18,852 | £24,025 | £27,558 | £90,057 |
| Return From Rental Income (%) | 4% | 4% | 5% | 5% | 6% | 24% |
| Total Net Return (%) | 7% | 8% | 14% | 18% | 21% | 68% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change