Terraced CT1 2 beds 1 bath

Hollow Lane, Canterbury CT1

South East, England · CT1

Initial Investment

First Year

£76,000First Year

Profit From Rental Income

After 5 Years

£2,173

↗ 3%After 5 Years

Change In Property Value

After 5 Years

£42,542

↗ 17%After 5 Years

Return On Investment

59%

To view year by year, rotate your phone horizontally.

Analysis

	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£9,756	£9,902	£10,051	£10,302	£10,560	£50,571
Total Expenses	£9,519	£9,546	£9,572	£9,607	£9,644	£47,888
Profit Before Tax	£237	£356	£479	£695	£916	£2,683
Profit After Tax	£192	£288	£388	£563	£742	£2,173
Change In Property Value	£2,500	£7,575	£10,403	£12,172	£9,893	£42,542
Net Return	£2,692	£7,863	£10,791	£12,734	£10,635	£44,715
Return From Rental Income (%)	0%	0%	1%	1%	1%	3%
Total Net Return (%)	4%	10%	14%	17%	14%	59%

Expense Distribution

Yearly Profit Before & After Tax

Total Rental Income Vs. Total Expense

This is for information only, not legal or financial advice; estimates are subject to change