Flat
CT4
0 beds
0 baths
Land Sites, At Little Copse Close, Chartham, Canterbury, Kent CT47Te CT4
South East, England · CT4
View property listing
Initial Investment
£3,400First YearProfit From Rental Income
£-10,225
↘ -301%After 5 Years
Change In Property Value
£1,361
↗ 17%After 5 Years
Return On Investment
-261%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £324 | £329 | £334 | £342 | £351 | £1,679 |
| Total Expenses | £2,290 | £2,340 | £2,382 | £2,424 | £2,468 | £11,904 |
| Profit Before Tax | £-1,966 | £-2,011 | £-2,048 | £-2,082 | £-2,117 | £-10,225 |
| Profit After Tax | £-1,966 | £-2,011 | £-2,048 | £-2,082 | £-2,117 | £-10,225 |
| Change In Property Value | £80 | £242 | £333 | £389 | £317 | £1,361 |
| Net Return | £-1,886 | £-1,769 | £-1,715 | £-1,693 | £-1,801 | £-8,863 |
| Return From Rental Income (%) | -58% | -59% | -60% | -61% | -62% | -301% |
| Total Net Return (%) | -55% | -52% | -50% | -50% | -53% | -261% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change