Flat
CT1
2 beds
2 baths
Kingsmead Road, Canterbury CT1
South East, England · CT1
View property listing
Initial Investment
£102,250First YearProfit From Rental Income
£-15,381
↘ -15%After 5 Years
Change In Property Value
£46,119
↗ 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 | £12,672 | £12,862 | £13,184 | £13,513 | £13,919 | £66,150 |
| Total Expenses | £16,162 | £16,227 | £16,302 | £16,379 | £16,462 | £81,530 |
| Profit Before Tax | £-3,490 | £-3,365 | £-3,118 | £-2,865 | £-2,543 | £-15,381 |
| Profit After Tax | £-3,490 | £-3,365 | £-3,118 | £-2,865 | £-2,543 | £-15,381 |
| Change In Property Value | £3,250 | £3,283 | £9,946 | £13,659 | £15,981 | £46,119 |
| Net Return | £-240 | £-82 | £6,828 | £10,794 | £13,438 | £30,738 |
| Return From Rental Income (%) | -3% | -3% | -3% | -3% | -2% | -15% |
| 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