Terraced CT8 2 beds 1 bath

Ethelbert Square, Westgate-On-Sea CT8

South East, England · CT8

Initial Investment

First Year

£43,000First Year

Profit From Rental Income

After 5 Years

£7,166

↗ 17%After 5 Years

Change In Property Value

After 5 Years

£23,824

↗ 17%After 5 Years

Return On Investment

72%

To view year by year, rotate your phone horizontally.

Analysis

	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£7,284	£7,393	£7,504	£7,692	£7,884	£37,757
Total Expenses	£5,733	£5,756	£5,778	£5,807	£5,837	£28,911
Profit Before Tax	£1,551	£1,637	£1,726	£1,885	£2,047	£8,847
Profit After Tax	£1,256	£1,326	£1,398	£1,527	£1,658	£7,166
Change In Property Value	£1,400	£4,242	£5,826	£6,816	£5,540	£23,824
Net Return	£2,656	£5,568	£7,224	£8,343	£7,198	£30,989
Return From Rental Income (%)	3%	3%	3%	4%	4%	17%
Total Net Return (%)	6%	13%	17%	19%	17%	72%

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