Terraced CT7 2 beds 1 bath

Epple Road, Birchington, Kent CT7

South East, England · CT7

Initial Investment

First Year

£71,500First Year

Profit From Rental Income

After 5 Years

£994

↗ 1%After 5 Years

Change In Property Value

After 5 Years

£39,990

↗ 17%After 5 Years

Return On Investment

57%

To view year by year, rotate your phone horizontally.

Analysis

	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£8,928	£9,062	£9,198	£9,428	£9,663	£46,279
Total Expenses	£8,954	£8,980	£9,004	£9,037	£9,071	£45,046
Profit Before Tax	£-26	£82	£194	£391	£592	£1,233
Profit After Tax	£-26	£67	£157	£316	£480	£994
Change In Property Value	£2,350	£7,121	£9,779	£11,441	£9,299	£39,990
Net Return	£2,324	£7,187	£9,936	£11,758	£9,779	£40,984
Return From Rental Income (%)	0%	0%	0%	0%	1%	1%
Total Net Return (%)	3%	10%	14%	16%	14%	57%

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