Old Church Way, Chartham, Canterbury CT4
View Property Listing
South East, England, CT4
Bedrooms: | Bathrooms:
Bedrooms: | Bathrooms:
Growth Rental: rental_growth_assumption_england_london: [1.5, 1.5, 2.5, 2.5]
Change in Property Value Percentage: property_value_growth_assumptions_england_south_east: [1, 3, 4, 4.5, 3.5]
Inflation rate percentage: inflation_growth_assumption_england: [2.5, 2, 2, 2]
Rental Income: 10
Initial Investment
£1,900First YearProfit From Rental Income
£-2,546
↘ -134%After 5 Years
Change In Property Value
£511
↗ 17%After 5 Years
Return On Investment
-110%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £120 | £122 | £124 | £127 | £130 | £622 |
| Total Expenses | £611 | £623 | £634 | £645 | £656 | £3,168 |
| Profit Before Tax | £-491 | £-502 | £-510 | £-518 | £-526 | £-2,546 |
| Profit After Tax | £-491 | £-502 | £-510 | £-518 | £-526 | £-2,546 |
| Change In Property Value | £30 | £91 | £125 | £146 | £119 | £511 |
| Net Return | £-461 | £-411 | £-385 | £-372 | £-407 | £-2,036 |
| Return From Rental Income (%) | -26% | -26% | -27% | -27% | -28% | -134% |
| Total Net Return (%) | -24% | -22% | -20% | -20% | -21% | -110% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change