Terraced CT14 1 bed 1 bath

Bridge Road, Deal, Kent CT14

South East, England · CT14

Initial Investment

First Year

£70,000First Year

Profit From Rental Income

After 5 Years

£2,693

↗ 4%After 5 Years

Change In Property Value

After 5 Years

£39,139

↗ 17%After 5 Years

Return On Investment

60%

To view year by year, rotate your phone horizontally.

Analysis

	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£9,204	£9,342	£9,482	£9,719	£9,962	£47,710
Total Expenses	£8,821	£8,847	£8,871	£8,905	£8,940	£44,385
Profit Before Tax	£383	£495	£611	£814	£1,022	£3,325
Profit After Tax	£311	£401	£495	£659	£828	£2,693
Change In Property Value	£2,300	£6,969	£9,571	£11,198	£9,101	£39,139
Net Return	£2,611	£7,370	£10,066	£11,857	£9,929	£41,832
Return From Rental Income (%)	0%	1%	1%	1%	1%	4%
Total Net Return (%)	4%	11%	14%	17%	14%	60%

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