Flat
CT1
2 beds
2 baths
Kingsmead Road, Canterbury CT1
South East, England · CT1
View property listing
Initial Investment
£97,875First YearProfit From Rental Income
£-15,156
↘ -15%After 5 Years
Change In Property Value
£44,345
↗ 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 | £12,192 | £12,375 | £12,684 | £13,001 | £13,391 | £63,644 |
| Total Expenses | £15,618 | £15,682 | £15,756 | £15,831 | £15,913 | £78,800 |
| Profit Before Tax | £-3,426 | £-3,307 | £-3,072 | £-2,830 | £-2,522 | £-15,156 |
| Profit After Tax | £-3,426 | £-3,307 | £-3,072 | £-2,830 | £-2,522 | £-15,156 |
| Change In Property Value | £3,125 | £3,156 | £9,563 | £13,134 | £15,367 | £44,345 |
| Net Return | £-301 | £-151 | £6,492 | £10,304 | £12,845 | £29,189 |
| Return From Rental Income (%) | -4% | -3% | -3% | -3% | -3% | -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