Detached
CT2
2 beds
1 bath
Ross Gardens, Rough Common CT2
South East, England · CT2
View property listing
Initial Investment
£68,500First YearProfit From Rental Income
£889
↗ 1%After 5 Years
Change In Property Value
£38,288
↗ 17%After 5 Years
Return On Investment
57%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £8,556 | £8,684 | £8,815 | £9,035 | £9,261 | £44,351 |
| Total Expenses | £8,595 | £8,620 | £8,644 | £8,676 | £8,709 | £43,244 |
| Profit Before Tax | £-39 | £64 | £171 | £359 | £552 | £1,106 |
| Profit After Tax | £-39 | £52 | £139 | £291 | £447 | £889 |
| Change In Property Value | £2,250 | £6,818 | £9,363 | £10,954 | £8,903 | £38,288 |
| Net Return | £2,211 | £6,869 | £9,501 | £11,245 | £9,350 | £39,177 |
| Return From Rental Income (%) | 0% | 0% | 0% | 0% | 1% | 1% |
| Total Net Return (%) | 3% | 10% | 14% | 16% | 14% | 57% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change