Flat
CT1
2 beds
2 baths
Kingsmead Road, Canterbury CT1
South East, England · CT1
View property listing
Initial Investment
£38,800First YearProfit From Rental Income
£-12,324
↘ -32%After 5 Years
Change In Property Value
£17,880
↗ 14%After 5 Years
Return On Investment
14%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £4,920 | £4,994 | £5,119 | £5,247 | £5,404 | £25,683 |
| Total Expenses | £7,491 | £7,544 | £7,600 | £7,657 | £7,715 | £38,007 |
| Profit Before Tax | £-2,571 | £-2,551 | £-2,481 | £-2,410 | £-2,311 | £-12,324 |
| Profit After Tax | £-2,571 | £-2,551 | £-2,481 | £-2,410 | £-2,311 | £-12,324 |
| Change In Property Value | £1,260 | £1,273 | £3,856 | £5,296 | £6,196 | £17,880 |
| Net Return | £-1,311 | £-1,278 | £1,375 | £2,886 | £3,885 | £5,556 |
| Return From Rental Income (%) | -7% | -7% | -6% | -6% | -6% | -32% |
| Total Net Return (%) | -3% | -3% | 4% | 7% | 10% | 14% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change