Terraced CT10 2 beds 2 baths

Kings Close, Broadstairs, Kent CT10

South East, England · CT10

Initial Investment

First Year

£116,250First Year

Profit From Rental Income

After 5 Years

£-13,284

↘ -11%After 5 Years

Change In Property Value

After 5 Years

£51,795

↗ 14%After 5 Years

Return On Investment

33%

To view year by year, rotate your phone horizontally.

Analysis

	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£13,140	£13,337	£13,671	£14,012	£14,433	£68,593
Total Expenses	£16,295	£16,327	£16,371	£16,416	£16,469	£81,877
Profit Before Tax	£-3,155	£-2,989	£-2,700	£-2,404	£-2,036	£-13,284
Profit After Tax	£-3,155	£-2,989	£-2,700	£-2,404	£-2,036	£-13,284
Change In Property Value	£3,650	£3,687	£11,170	£15,340	£17,948	£51,795
Net Return	£495	£697	£8,470	£12,937	£15,912	£38,511
Return From Rental Income (%)	-3%	-3%	-2%	-2%	-2%	-11%
Total Net Return (%)	0%	1%	7%	11%	14%	33%

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