Terraced
CT14
2 beds
1 bath
Sunnyside Cottages, Anchor Lane, Deal, Kent CT14
South East, England · CT14
View property listing
Initial Investment
£68,500First YearProfit From Rental Income
£2,574
↗ 4%After 5 Years
Change In Property Value
£38,288
↗ 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 | £9,000 | £9,135 | £9,272 | £9,504 | £9,741 | £46,652 |
| Total Expenses | £8,639 | £8,665 | £8,689 | £8,723 | £8,757 | £43,474 |
| Profit Before Tax | £361 | £470 | £583 | £781 | £984 | £3,178 |
| Profit After Tax | £292 | £380 | £472 | £632 | £797 | £2,574 |
| Change In Property Value | £2,250 | £6,818 | £9,363 | £10,954 | £8,903 | £38,288 |
| Net Return | £2,542 | £7,198 | £9,835 | £11,587 | £9,701 | £40,862 |
| Return From Rental Income (%) | 0% | 1% | 1% | 1% | 1% | 4% |
| Total Net Return (%) | 4% | 11% | 14% | 17% | 14% | 60% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change