Semi Detached
CT2
3 beds
1 bath
Black Cottages, Barnetts Lane, Broad Oak, Canterbury CT2
South East, England · CT2
View property listing
Initial Investment
£102,250First YearProfit From Rental Income
£2,195
↗ 2%After 5 Years
Change In Property Value
£55,305
↗ 17%After 5 Years
Return On Investment
56%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £12,348 | £12,533 | £12,721 | £13,039 | £13,365 | £64,007 |
| Total Expenses | £12,192 | £12,223 | £12,252 | £12,294 | £12,337 | £61,297 |
| Profit Before Tax | £156 | £311 | £469 | £745 | £1,028 | £2,710 |
| Profit After Tax | £127 | £252 | £380 | £604 | £833 | £2,195 |
| Change In Property Value | £3,250 | £9,848 | £13,524 | £15,823 | £12,861 | £55,305 |
| Net Return | £3,377 | £10,099 | £13,904 | £16,427 | £13,693 | £57,500 |
| Return From Rental Income (%) | 0% | 0% | 0% | 1% | 1% | 2% |
| Total Net Return (%) | 3% | 10% | 14% | 16% | 13% | 56% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change