Detached
CT4
3 beds
2 baths
Thruxsted Lane, Chartham CT4
South East, England · CT4
View property listing
Initial Investment
£232,097First YearProfit From Rental Income
£12,393
↗ 5%After 5 Years
Change In Property Value
£118,437
↗ 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 | £27,840 | £28,258 | £28,681 | £29,399 | £30,133 | £144,311 |
| Total Expenses | £25,678 | £25,732 | £25,785 | £25,867 | £25,951 | £129,012 |
| Profit Before Tax | £2,162 | £2,526 | £2,897 | £3,532 | £4,183 | £15,299 |
| Profit After Tax | £1,752 | £2,046 | £2,347 | £2,861 | £3,388 | £12,393 |
| Change In Property Value | £6,960 | £21,089 | £28,962 | £33,885 | £27,541 | £118,437 |
| Net Return | £8,711 | £23,134 | £31,308 | £36,746 | £30,929 | £130,829 |
| Return From Rental Income (%) | 1% | 1% | 1% | 1% | 1% | 5% |
| Total Net Return (%) | 4% | 10% | 13% | 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