Terraced CT15 2 beds 1 bath

Church Hill, Shepherdswell, Dover, Kent CT15

South East, England · CT15

Initial Investment

First Year

£50,650First Year

Profit From Rental Income

After 5 Years

£-8,212

↘ -16%After 5 Years

Change In Property Value

After 5 Years

£23,485

↗ 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	£5,796	£5,883	£6,030	£6,181	£6,366	£30,256
Total Expenses	£7,646	£7,666	£7,691	£7,717	£7,747	£38,467
Profit Before Tax	£-1,850	£-1,783	£-1,661	£-1,537	£-1,381	£-8,212
Profit After Tax	£-1,850	£-1,783	£-1,661	£-1,537	£-1,381	£-8,212
Change In Property Value	£1,655	£1,672	£5,065	£6,956	£8,138	£23,485
Net Return	£-195	£-112	£3,403	£5,419	£6,758	£15,274
Return From Rental Income (%)	-4%	-4%	-3%	-3%	-3%	-16%
Total Net Return (%)	0%	0%	7%	11%	13%	30%

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