Figures shown are editable estimates. Replace them with your own.
Client & property
Monthly income & expenses
Closing costs & assumptions
Your results
- Gross rental yield
- 15.0%
- Net rental yield
- 11.5%
- Payback period
- 9.3 years
- 5-year total return
- KES 6,817,753
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 84,500
- Total cost of property
- KES 8,577,000
Exchange rate unavailable.
I would like to invest
Net yield
11.5%
Net / month
KES 84,500
Payback
9.3 years