Terraced CT18 2 beds 1 bath

The Street, Newington, Folkestone CT18

South East, England · CT18

Initial Investment

First Year

£58,000First Year

Profit From Rental Income

After 5 Years

£-9,218

↘ -16%After 5 Years

Change In Property Value

After 5 Years

£32,332

↗ 17%After 5 Years

Return On Investment

40%

To view year by year, rotate your phone horizontally.

Analysis

	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£5,136	£5,213	£5,291	£5,424	£5,559	£26,623
Total Expenses	£7,127	£7,147	£7,165	£7,189	£7,213	£35,841
Profit Before Tax	£-1,991	£-1,934	£-1,874	£-1,765	£-1,654	£-9,218
Profit After Tax	£-1,991	£-1,934	£-1,874	£-1,765	£-1,654	£-9,218
Change In Property Value	£1,900	£5,757	£7,906	£9,250	£7,518	£32,332
Net Return	£-91	£3,823	£6,032	£7,485	£5,865	£23,114
Return From Rental Income (%)	-3%	-3%	-3%	-3%	-3%	-16%
Total Net Return (%)	0%	7%	10%	13%	10%	40%

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