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: 27
Initial Investment
£3,400First YearProfit From Rental Income
£-2,418
↘ -71%After 5 Years
Change In Property Value
£1,361
↗ 17%After 5 Years
Return On Investment
-36%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £324 | £329 | £334 | £342 | £351 | £1,679 |
| Total Expenses | £796 | £809 | £820 | £831 | £842 | £4,097 |
| Profit Before Tax | £-472 | £-480 | £-486 | £-489 | £-492 | £-2,418 |
| Profit After Tax | £-472 | £-480 | £-486 | £-489 | £-492 | £-2,418 |
| Change In Property Value | £80 | £242 | £333 | £389 | £317 | £1,361 |
| Net Return | £-392 | £-238 | £-153 | £-99 | £-175 | £-1,056 |
| Return From Rental Income (%) | -14% | -14% | -14% | -14% | -14% | -71% |
| Total Net Return (%) | -12% | -7% | -4% | -3% | -5% | -36% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change