Flat
CT1
2 beds
2 baths
Kingsmead Road, Canterbury CT1
South East, England · CT1
View property listing
Initial Investment
£24,062First YearProfit From Rental Income
£-11,599
↘ -48%After 5 Years
Change In Property Value
£10,909
↗ 14%After 5 Years
Return On Investment
-3%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £3,000 | £3,045 | £3,121 | £3,199 | £3,295 | £15,660 |
| Total Expenses | £5,350 | £5,401 | £5,451 | £5,503 | £5,555 | £27,259 |
| Profit Before Tax | £-2,350 | £-2,356 | £-2,330 | £-2,304 | £-2,260 | £-11,599 |
| Profit After Tax | £-2,350 | £-2,356 | £-2,330 | £-2,304 | £-2,260 | £-11,599 |
| Change In Property Value | £769 | £776 | £2,353 | £3,231 | £3,780 | £10,909 |
| Net Return | £-1,581 | £-1,579 | £23 | £927 | £1,520 | £-690 |
| Return From Rental Income (%) | -10% | -10% | -10% | -10% | -9% | -48% |
| Total Net Return (%) | -7% | -7% | 0% | 4% | 6% | -3% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change