Flat
CT4
0 beds
0 baths
Lynsore Bottom, Upper Hardres, Canterbury CT4
South East, England · CT4
View property listing
Initial Investment
£37,000First YearProfit From Rental Income
£-7,361
↘ -20%After 5 Years
Change In Property Value
£20,420
↗ 17%After 5 Years
Return On Investment
35%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £4,800 | £4,872 | £4,945 | £5,069 | £5,195 | £24,881 |
| Total Expenses | £6,341 | £6,398 | £6,447 | £6,501 | £6,556 | £32,242 |
| Profit Before Tax | £-1,541 | £-1,526 | £-1,501 | £-1,432 | £-1,361 | £-7,361 |
| Profit After Tax | £-1,541 | £-1,526 | £-1,501 | £-1,432 | £-1,361 | £-7,361 |
| Change In Property Value | £1,200 | £3,636 | £4,993 | £5,842 | £4,749 | £20,420 |
| Net Return | £-341 | £2,110 | £3,492 | £4,410 | £3,388 | £13,059 |
| Return From Rental Income (%) | -4% | -4% | -4% | -4% | -4% | -20% |
| Total Net Return (%) | -1% | 6% | 9% | 12% | 9% | 35% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change