Terraced CT5 3 beds 1 bath

Albert Street, Whitstable, Kent CT5

South East, England · CT5

Initial Investment

First Year

£60,550First Year

Profit From Rental Income

After 5 Years

£4,259

↗ 7%After 5 Years

Change In Property Value

After 5 Years

£33,779

↗ 17%After 5 Years

Return On Investment

63%

To view year by year, rotate your phone horizontally.

Analysis

	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£8,532	£8,660	£8,790	£9,010	£9,235	£44,226
Total Expenses	£7,740	£7,765	£7,788	£7,821	£7,854	£38,969
Profit Before Tax	£792	£895	£1,001	£1,189	£1,381	£5,258
Profit After Tax	£642	£725	£811	£963	£1,118	£4,259
Change In Property Value	£1,985	£6,015	£8,260	£9,664	£7,855	£33,779
Net Return	£2,627	£6,739	£9,071	£10,627	£8,973	£38,037
Return From Rental Income (%)	1%	1%	1%	2%	2%	7%
Total Net Return (%)	4%	11%	15%	18%	15%	63%

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