Terraced
CT15
2 beds
1 bath
Church Hill, Shepherdswell, Dover, Kent CT15
South East, England · CT15
View property listing
Initial Investment
£76,000First YearProfit From Rental Income
£-2,020
↘ -3%After 5 Years
Change In Property Value
£42,542
↗ 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 | £8,748 | £8,879 | £9,012 | £9,238 | £9,469 | £45,346 |
| Total Expenses | £9,419 | £9,444 | £9,468 | £9,501 | £9,534 | £47,366 |
| Profit Before Tax | £-671 | £-565 | £-455 | £-263 | £-66 | £-2,020 |
| Profit After Tax | £-671 | £-565 | £-455 | £-263 | £-66 | £-2,020 |
| Change In Property Value | £2,500 | £7,575 | £10,403 | £12,172 | £9,893 | £42,542 |
| Net Return | £1,829 | £7,010 | £9,948 | £11,908 | £9,827 | £40,523 |
| Return From Rental Income (%) | -1% | -1% | -1% | 0% | 0% | -3% |
| Total Net Return (%) | 2% | 9% | 13% | 16% | 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