Terraced CT15 2 beds 1 bath

Church Hill, Shepherdswell, Dover, Kent CT15

South East, England · CT15

Initial Investment

First Year

£50,650First Year

Profit From Rental Income

After 5 Years

£-2,197

↘ -4%After 5 Years

Change In Property Value

After 5 Years

£28,163

↗ 17%After 5 Years

Return On Investment

51%

To view year by year, rotate your phone horizontally.

Analysis

	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£5,796	£5,883	£5,971	£6,120	£6,273	£30,044
Total Expenses	£6,405	£6,426	£6,445	£6,470	£6,496	£32,242
Profit Before Tax	£-609	£-543	£-474	£-350	£-223	£-2,197
Profit After Tax	£-609	£-543	£-474	£-350	£-223	£-2,197
Change In Property Value	£1,655	£5,015	£6,887	£8,058	£6,549	£28,163
Net Return	£1,046	£4,472	£6,413	£7,708	£6,326	£25,965
Return From Rental Income (%)	-1%	-1%	-1%	-1%	0%	-4%
Total Net Return (%)	2%	9%	13%	15%	12%	51%

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