Terraced CT11 2 beds 1 bath

Sundew Grove, Ramsgate, Kent CT11

South East, England · CT11

Initial Investment

First Year

£49,000First Year

Profit From Rental Income

After 5 Years

£10,535

↗ 22%After 5 Years

Change In Property Value

After 5 Years

£22,705

↗ 14%After 5 Years

Return On Investment

68%

To view year by year, rotate your phone horizontally.

Analysis

	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£10,080	£10,231	£10,487	£10,749	£11,072	£52,619
Total Expenses	£7,856	£7,883	£7,919	£7,956	£7,999	£39,613
Profit Before Tax	£2,224	£2,349	£2,568	£2,793	£3,073	£13,006
Profit After Tax	£1,801	£1,902	£2,080	£2,262	£2,489	£10,535
Change In Property Value	£1,600	£1,616	£4,896	£6,724	£7,868	£22,705
Net Return	£3,401	£3,518	£6,977	£8,987	£10,356	£33,240
Return From Rental Income (%)	4%	4%	4%	5%	5%	22%
Total Net Return (%)	7%	7%	14%	18%	21%	68%

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