Flat
CT1
2 beds
2 baths
Kingsmead Road, Canterbury CT1
South East, England · CT1
View property listing
Initial Investment
£96,125First YearProfit From Rental Income
£-15,122
↘ -16%After 5 Years
Change In Property Value
£43,635
↗ 14%After 5 Years
Return On Investment
30%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £11,988 | £12,168 | £12,472 | £12,784 | £13,167 | £62,579 |
| Total Expenses | £15,399 | £15,463 | £15,536 | £15,611 | £15,692 | £77,701 |
| Profit Before Tax | £-3,411 | £-3,295 | £-3,064 | £-2,827 | £-2,525 | £-15,122 |
| Profit After Tax | £-3,411 | £-3,295 | £-3,064 | £-2,827 | £-2,525 | £-15,122 |
| Change In Property Value | £3,075 | £3,106 | £9,410 | £12,924 | £15,121 | £43,635 |
| Net Return | £-336 | £-189 | £6,346 | £10,096 | £12,596 | £28,513 |
| Return From Rental Income (%) | -4% | -3% | -3% | -3% | -3% | -16% |
| Total Net Return (%) | 0% | 0% | 7% | 11% | 13% | 30% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change