Terraced
CT10
2 beds
2 baths
Kings Close, Broadstairs, Kent CT10
South East, England · CT10
View property listing
Initial Investment
£116,250First YearProfit From Rental Income
£-128
↗ 0%After 5 Years
Change In Property Value
£62,112
↗ 17%After 5 Years
Return On Investment
53%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £13,140 | £13,337 | £13,537 | £13,876 | £14,222 | £68,112 |
| Total Expenses | £13,558 | £13,590 | £13,620 | £13,665 | £13,710 | £68,143 |
| Profit Before Tax | £-418 | £-253 | £-83 | £211 | £512 | £-31 |
| Profit After Tax | £-418 | £-253 | £-83 | £211 | £415 | £-128 |
| Change In Property Value | £3,650 | £11,060 | £15,188 | £17,770 | £14,443 | £62,112 |
| Net Return | £3,232 | £10,807 | £15,105 | £17,981 | £14,859 | £61,984 |
| Return From Rental Income (%) | 0% | 0% | 0% | 0% | 0% | 0% |
| Total Net Return (%) | 3% | 9% | 13% | 15% | 13% | 53% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change