Flat
CT1
2 beds
1 bath
Dover Street, Canterbury, Kent CT1
South East, England · CT1
View property listing
Initial Investment
£28,825First YearProfit From Rental Income
£-11,873
↘ -41%After 5 Years
Change In Property Value
£13,162
↗ 14%After 5 Years
Return On Investment
4%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £3,612 | £3,666 | £3,758 | £3,852 | £3,967 | £18,855 |
| Total Expenses | £6,041 | £6,092 | £6,145 | £6,198 | £6,252 | £30,728 |
| Profit Before Tax | £-2,429 | £-2,426 | £-2,387 | £-2,346 | £-2,285 | £-11,873 |
| Profit After Tax | £-2,429 | £-2,426 | £-2,387 | £-2,346 | £-2,285 | £-11,873 |
| Change In Property Value | £928 | £937 | £2,838 | £3,898 | £4,561 | £13,162 |
| Net Return | £-1,502 | £-1,490 | £452 | £1,552 | £2,276 | £1,289 |
| Return From Rental Income (%) | -8% | -8% | -8% | -8% | -8% | -41% |
| Total Net Return (%) | -5% | -5% | 2% | 5% | 8% | 4% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change