Terraced
ME7
2 beds
1 bath
Lower Rainham Road, Gillingham ME7
South East, England · ME7
View property listing
Initial Investment
£60,998First YearProfit From Rental Income
£12,922
↗ 21%After 5 Years
Change In Property Value
£28,380
↗ 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 | £12,396 | £12,582 | £12,896 | £13,219 | £13,615 | £64,709 |
| Total Expenses | £9,674 | £9,704 | £9,747 | £9,790 | £9,840 | £48,756 |
| Profit Before Tax | £2,722 | £2,877 | £3,150 | £3,429 | £3,775 | £15,953 |
| Profit After Tax | £2,204 | £2,331 | £2,551 | £2,777 | £3,058 | £12,922 |
| Change In Property Value | £2,000 | £2,020 | £6,120 | £8,405 | £9,834 | £28,380 |
| Net Return | £4,204 | £4,351 | £8,672 | £11,183 | £12,892 | £41,302 |
| Return From Rental Income (%) | 4% | 4% | 4% | 5% | 5% | 21% |
| Total Net Return (%) | 7% | 7% | 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