Terraced
CT1
4 beds
2 baths
Heaton Road, Canterbury CT1
South East, England · CT1
View property listing
Initial Investment
£119,750First YearProfit From Rental Income
£4,295
↗ 4%After 5 Years
Change In Property Value
£63,813
↗ 17%After 5 Years
Return On Investment
57%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £14,628 | £14,847 | £15,070 | £15,447 | £15,833 | £75,825 |
| Total Expenses | £14,028 | £14,063 | £14,095 | £14,144 | £14,193 | £70,523 |
| Profit Before Tax | £600 | £785 | £975 | £1,303 | £1,640 | £5,302 |
| Profit After Tax | £486 | £635 | £790 | £1,056 | £1,329 | £4,295 |
| Change In Property Value | £3,750 | £11,363 | £15,605 | £18,257 | £14,839 | £63,813 |
| Net Return | £4,236 | £11,998 | £16,394 | £19,313 | £16,168 | £68,108 |
| Return From Rental Income (%) | 0% | 1% | 1% | 1% | 1% | 4% |
| Total Net Return (%) | 4% | 10% | 14% | 16% | 14% | 57% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change