Flat
CT1
0 beds
0 baths
New Dover Road, Canterbury, Kent CT1
South East, England · CT1
View property listing
Initial Investment
£49,000First YearProfit From Rental Income
£-12,867
↘ -26%After 5 Years
Change In Property Value
£22,705
↗ 14%After 5 Years
Return On Investment
20%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £6,240 | £6,334 | £6,492 | £6,654 | £6,854 | £32,574 |
| Total Expenses | £8,972 | £9,027 | £9,086 | £9,146 | £9,209 | £45,441 |
| Profit Before Tax | £-2,732 | £-2,694 | £-2,594 | £-2,492 | £-2,355 | £-12,867 |
| Profit After Tax | £-2,732 | £-2,694 | £-2,594 | £-2,492 | £-2,355 | £-12,867 |
| Change In Property Value | £1,600 | £1,616 | £4,896 | £6,724 | £7,868 | £22,705 |
| Net Return | £-1,132 | £-1,078 | £2,302 | £4,232 | £5,513 | £9,838 |
| Return From Rental Income (%) | -6% | -5% | -5% | -5% | -5% | -26% |
| Total Net Return (%) | -2% | -2% | 5% | 9% | 11% | 20% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change