Your assumptions
Ksh 23,500,000
Ksh 150,000
12%
5 years
92%
15% of rent
Projected outcome
Net annual rentKsh 1,407,600
Net rental yield6.0%
Value after 5yKsh 41,415,030
Capital gainKsh 17,915,030
Total return over 5 years
Ksh 24,953,030(106% of purchase price)
Rental income Ksh 7,038,000 + capital gain Ksh 17,915,030. Estimates only — actual returns depend on market conditions and letting performance.