Terraced CT3 3 beds 2 baths

Island Road, Upstreet CT3

South East, England · CT3

Initial Investment

First Year

£53,500First Year

Profit From Rental Income

After 5 Years

£-1,375

↘ -3%After 5 Years

Change In Property Value

After 5 Years

£29,780

↗ 17%After 5 Years

Return On Investment

53%

To view year by year, rotate your phone horizontally.

Analysis

	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£6,300	£6,395	£6,490	£6,653	£6,819	£32,657
Total Expenses	£6,761	£6,783	£6,802	£6,829	£6,856	£34,031
Profit Before Tax	£-461	£-388	£-312	£-176	£-37	£-1,375
Profit After Tax	£-461	£-388	£-312	£-176	£-37	£-1,375
Change In Property Value	£1,750	£5,303	£7,282	£8,520	£6,925	£29,780
Net Return	£1,289	£4,914	£6,970	£8,344	£6,888	£28,405
Return From Rental Income (%)	-1%	-1%	-1%	0%	0%	-3%
Total Net Return (%)	2%	9%	13%	16%	13%	53%

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