Detached CT3 3 beds 2 baths

Hoath, Canterbury CT3

South East, England · CT3

Initial Investment

First Year

£137,250First Year

Profit From Rental Income

After 5 Years

£-15,039

↘ -11%After 5 Years

Change In Property Value

After 5 Years

£60,309

↗ 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	£15,300	£15,529	£15,918	£16,316	£16,805	£79,868
Total Expenses	£18,892	£18,926	£18,976	£19,027	£19,086	£94,907
Profit Before Tax	£-3,592	£-3,397	£-3,058	£-2,711	£-2,281	£-15,039
Profit After Tax	£-3,592	£-3,397	£-3,058	£-2,711	£-2,281	£-15,039
Change In Property Value	£4,250	£4,293	£13,006	£17,862	£20,898	£60,309
Net Return	£658	£896	£9,948	£15,151	£18,617	£45,270
Return From Rental Income (%)	-3%	-2%	-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