Sample: ELITZ Residency 2 Bedroom. Replace with your own figures.
Client & property
Monthly income & expenses
Closing costs & assumptions
Your results
- Gross rental yield
- 10.5%
- Net rental yield
- 7.7%
- Payback period
- 13.9 years
- 5-year total return
- KES 5,291,503
Rent before any costs
After vacancy, service charge, running costs and rental tax
On rent alone
Net rent + 5% a year price growth. This is your assumption, not a forecast
- Net monthly income
- KES 56,750
- Total cost of property
- KES 8,577,000
Exchange rate unavailable.
I would like to invest
Net yield
7.7%
Net / month
KES 56,750
Payback
13.9 years