Terraced CT18 2 beds 1 bath

Church Road, Lyminge, Folkestone, Kent CT18

South East, England · CT18

Initial Investment

First Year

£111,000First Year

Profit From Rental Income

After 5 Years

£-14,804

↘ -13%After 5 Years

Change In Property Value

After 5 Years

£59,559

↗ 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	£9,456	£9,598	£9,742	£9,985	£10,235	£49,016
Total Expenses	£12,707	£12,734	£12,758	£12,793	£12,829	£63,820
Profit Before Tax	£-3,251	£-3,136	£-3,016	£-2,808	£-2,594	£-14,804
Profit After Tax	£-3,251	£-3,136	£-3,016	£-2,808	£-2,594	£-14,804
Change In Property Value	£3,500	£10,605	£14,564	£17,040	£13,850	£59,559
Net Return	£249	£7,469	£11,548	£14,232	£11,256	£44,755
Return From Rental Income (%)	-3%	-3%	-3%	-3%	-2%	-13%
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