Flat
CT1
2 beds
2 baths
Kingsmead Road, Canterbury CT1
South East, England · CT1
View property listing
Initial Investment
£24,437First YearProfit From Rental Income
£-11,621
↘ -48%After 5 Years
Change In Property Value
£11,086
↗ 14%After 5 Years
Return On Investment
-2%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £3,048 | £3,094 | £3,171 | £3,250 | £3,348 | £15,911 |
| Total Expenses | £5,404 | £5,455 | £5,506 | £5,557 | £5,610 | £27,532 |
| Profit Before Tax | £-2,356 | £-2,361 | £-2,335 | £-2,307 | £-2,262 | £-11,621 |
| Profit After Tax | £-2,356 | £-2,361 | £-2,335 | £-2,307 | £-2,262 | £-11,621 |
| Change In Property Value | £781 | £789 | £2,391 | £3,283 | £3,842 | £11,086 |
| Net Return | £-1,575 | £-1,572 | £56 | £976 | £1,580 | £-535 |
| Return From Rental Income (%) | -10% | -10% | -10% | -9% | -9% | -48% |
| Total Net Return (%) | -6% | -6% | 0% | 4% | 6% | -2% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change