Terraced CT15 2 beds 1 bath

Church Hill, Shepherdswell, Dover, Kent CT15

South East, England · CT15

Initial Investment

First Year

£76,000First Year

Profit From Rental Income

After 5 Years

£-11,105

↘ -15%After 5 Years

Change In Property Value

After 5 Years

£35,476

↗ 14%After 5 Years

Return On Investment

32%

To view year by year, rotate your phone horizontally.

Analysis

	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£8,748	£8,879	£9,101	£9,329	£9,609	£45,666
Total Expenses	£11,294	£11,318	£11,351	£11,385	£11,423	£56,771
Profit Before Tax	£-2,546	£-2,439	£-2,250	£-2,056	£-1,815	£-11,105
Profit After Tax	£-2,546	£-2,439	£-2,250	£-2,056	£-1,815	£-11,105
Change In Property Value	£2,500	£2,525	£7,651	£10,507	£12,293	£35,476
Net Return	£-46	£86	£5,401	£8,451	£10,478	£24,371
Return From Rental Income (%)	-3%	-3%	-3%	-3%	-2%	-15%
Total Net Return (%)	0%	0%	7%	11%	14%	32%

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