Terraced CT1 3 beds 1 bath

Talavera Road, Canterbury, Kent CT1

South East, England · CT1

Initial Investment

First Year

£26,125First Year

Profit From Rental Income

After 5 Years

£-3,890

↘ -15%After 5 Years

Change In Property Value

After 5 Years

£11,884

↗ 14%After 5 Years

Return On Investment

31%

To view year by year, rotate your phone horizontally.

Analysis

	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£3,264	£3,313	£3,396	£3,481	£3,585	£17,039
Total Expenses	£4,149	£4,166	£4,185	£4,204	£4,225	£20,929
Profit Before Tax	£-885	£-853	£-789	£-723	£-640	£-3,890
Profit After Tax	£-885	£-853	£-789	£-723	£-640	£-3,890
Change In Property Value	£838	£846	£2,563	£3,520	£4,118	£11,884
Net Return	£-48	£-7	£1,774	£2,796	£3,478	£7,994
Return From Rental Income (%)	-3%	-3%	-3%	-3%	-2%	-15%
Total Net Return (%)	0%	0%	7%	11%	13%	31%

Expense Distribution

Yearly Profit Before & After Tax

Total Rental Income Vs. Total Expense

This is for information only, not legal or financial advice; estimates are subject to change