Terraced CT4 2 beds 1 bath

Kilndown Place, Stelling Minnis, Canterbury, Kent CT4

South East, England · CT4

Initial Investment

First Year

£73,000First Year

Profit From Rental Income

After 5 Years

£2,887

↗ 4%After 5 Years

Change In Property Value

After 5 Years

£40,841

↗ 17%After 5 Years

Return On Investment

60%

To view year by year, rotate your phone horizontally.

Analysis

	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£9,600	£9,744	£9,890	£10,137	£10,391	£49,762
Total Expenses	£9,182	£9,209	£9,234	£9,269	£9,305	£46,199
Profit Before Tax	£418	£535	£656	£868	£1,086	£3,564
Profit After Tax	£339	£433	£532	£703	£880	£2,887
Change In Property Value	£2,400	£7,272	£9,987	£11,685	£9,497	£40,841
Net Return	£2,739	£7,705	£10,519	£12,388	£10,377	£43,727
Return From Rental Income (%)	0%	1%	1%	1%	1%	4%
Total Net Return (%)	4%	11%	14%	17%	14%	60%

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