Flat CT1 2 beds 1 bath

Dover Street, Canterbury, Kent CT1

South East, England · CT1

Initial Investment

First Year

£28,825First Year

Profit From Rental Income

After 5 Years

£-8,520

↘ -30%After 5 Years

Change In Property Value

After 5 Years

£15,783

↗ 17%After 5 Years

Return On Investment

25%

To view year by year, rotate your phone horizontally.

Analysis

	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£3,612	£3,666	£3,721	£3,814	£3,910	£18,723
Total Expenses	£5,345	£5,401	£5,447	£5,498	£5,551	£27,243
Profit Before Tax	£-1,733	£-1,735	£-1,726	£-1,684	£-1,641	£-8,520
Profit After Tax	£-1,733	£-1,735	£-1,726	£-1,684	£-1,641	£-8,520
Change In Property Value	£928	£2,810	£3,860	£4,516	£3,670	£15,783
Net Return	£-806	£1,076	£2,133	£2,831	£2,029	£7,264
Return From Rental Income (%)	-6%	-6%	-6%	-6%	-6%	-30%
Total Net Return (%)	-3%	4%	7%	10%	7%	25%

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