Semi Detached CT1 3 beds 2 baths

Lansdown Road, Canterbury, Kent CT1

South East, England · CT1

Initial Investment

First Year

£105,750First Year

Profit From Rental Income

After 5 Years

£3,612

↗ 3%After 5 Years

Change In Property Value

After 5 Years

£57,007

↗ 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	£13,068	£13,264	£13,463	£13,800	£14,145	£67,739
Total Expenses	£12,585	£12,618	£12,648	£12,692	£12,737	£63,279
Profit Before Tax	£483	£646	£815	£1,108	£1,408	£4,460
Profit After Tax	£391	£524	£660	£897	£1,140	£3,612
Change In Property Value	£3,350	£10,151	£13,940	£16,310	£13,256	£57,007
Net Return	£3,741	£10,674	£14,600	£17,207	£14,396	£60,619
Return From Rental Income (%)	0%	0%	1%	1%	1%	3%
Total Net Return (%)	4%	10%	14%	16%	14%	57%

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