Terraced CT14 2 beds 1 bath

Church Path, Deal CT14

South East, England · CT14

Initial Investment

First Year

£79,482First Year

Profit From Rental Income

After 5 Years

£3,325

↗ 4%After 5 Years

Change In Property Value

After 5 Years

£44,235

↗ 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	£10,404	£10,560	£10,718	£10,986	£11,261	£53,930
Total Expenses	£9,904	£9,932	£9,958	£9,996	£10,034	£49,825
Profit Before Tax	£500	£628	£760	£991	£1,227	£4,105
Profit After Tax	£405	£508	£616	£802	£994	£3,325
Change In Property Value	£2,600	£7,876	£10,817	£12,656	£10,286	£44,235
Net Return	£3,004	£8,385	£11,433	£13,458	£11,281	£47,561
Return From Rental Income (%)	1%	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