Flat
CT1
2 beds
2 baths
Kingsmead Road, Canterbury CT1
South East, England · CT1
View property listing
Initial Investment
£40,000First YearProfit From Rental Income
£-12,384
↘ -31%After 5 Years
Change In Property Value
£18,448
↗ 14%After 5 Years
Return On Investment
15%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £5,076 | £5,152 | £5,281 | £5,413 | £5,575 | £26,497 |
| Total Expenses | £7,665 | £7,719 | £7,775 | £7,832 | £7,891 | £38,882 |
| Profit Before Tax | £-2,589 | £-2,567 | £-2,494 | £-2,419 | £-2,315 | £-12,384 |
| Profit After Tax | £-2,589 | £-2,567 | £-2,494 | £-2,419 | £-2,315 | £-12,384 |
| Change In Property Value | £1,300 | £1,313 | £3,978 | £5,464 | £6,392 | £18,448 |
| Net Return | £-1,289 | £-1,254 | £1,485 | £3,045 | £4,077 | £6,063 |
| Return From Rental Income (%) | -6% | -6% | -6% | -6% | -6% | -31% |
| Total Net Return (%) | -3% | -3% | 4% | 8% | 10% | 15% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change