Terraced
CT5
2 beds
1 bath
Woodlawn Street, Whitstable CT5
South East, England · CT5
View property listing
Initial Investment
£114,500First YearProfit From Rental Income
£9,469
↗ 8%After 5 Years
Change In Property Value
£61,261
↗ 17%After 5 Years
Return On Investment
62%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £15,480 | £15,712 | £15,948 | £16,347 | £16,755 | £80,242 |
| Total Expenses | £13,631 | £13,667 | £13,701 | £13,751 | £13,802 | £68,552 |
| Profit Before Tax | £1,849 | £2,045 | £2,247 | £2,596 | £2,953 | £11,690 |
| Profit After Tax | £1,498 | £1,657 | £1,820 | £2,103 | £2,392 | £9,469 |
| Change In Property Value | £3,600 | £10,908 | £14,980 | £17,527 | £14,246 | £61,261 |
| Net Return | £5,098 | £12,565 | £16,801 | £19,630 | £16,637 | £70,730 |
| Return From Rental Income (%) | 1% | 1% | 2% | 2% | 2% | 8% |
| Total Net Return (%) | 4% | 11% | 15% | 17% | 15% | 62% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change