Terraced CT18 2 beds 1 bath

Church Road, Lyminge, Folkestone, Kent CT18

South East, England · CT18

Initial Investment

First Year

£111,000First Year

Profit From Rental Income

After 5 Years

£-27,617

↘ -25%After 5 Years

Change In Property Value

After 5 Years

£49,666

↗ 14%After 5 Years

Return On Investment

20%

To view year by year, rotate your phone horizontally.

Analysis

	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£9,456	£9,598	£9,838	£10,084	£10,386	£49,362
Total Expenses	£15,332	£15,358	£15,392	£15,428	£15,469	£76,978
Profit Before Tax	£-5,876	£-5,760	£-5,554	£-5,344	£-5,083	£-27,617
Profit After Tax	£-5,876	£-5,760	£-5,554	£-5,344	£-5,083	£-27,617
Change In Property Value	£3,500	£3,535	£10,711	£14,710	£17,211	£49,666
Net Return	£-2,376	£-2,225	£5,157	£9,366	£12,128	£22,050
Return From Rental Income (%)	-5%	-5%	-5%	-5%	-5%	-25%
Total Net Return (%)	-2%	-2%	5%	8%	11%	20%

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