Terraced CT6 1 bed 1 bath

Sea View Square, Herne Bay CT6

South East, England · CT6

Initial Investment

First Year

£61,000First Year

Profit From Rental Income

After 5 Years

£2,794

↗ 5%After 5 Years

Change In Property Value

After 5 Years

£34,034

↗ 17%After 5 Years

Return On Investment

60%

To view year by year, rotate your phone horizontally.

Analysis

	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£8,196	£8,319	£8,444	£8,655	£8,871	£42,485
Total Expenses	£7,755	£7,779	£7,802	£7,834	£7,866	£39,036
Profit Before Tax	£441	£540	£642	£821	£1,005	£3,449
Profit After Tax	£358	£437	£520	£665	£814	£2,794
Change In Property Value	£2,000	£6,060	£8,322	£9,737	£7,914	£34,034
Net Return	£2,358	£6,497	£8,842	£10,402	£8,728	£36,827
Return From Rental Income (%)	1%	1%	1%	1%	1%	5%
Total Net Return (%)	4%	11%	14%	17%	14%	60%

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