Detached
CT3
4 beds
3 baths
Church Lane, Chislet CT3
South East, England · CT3
View property listing
Initial Investment
£233,500First YearProfit From Rental Income
£-23,081
↘ -10%After 5 Years
Change In Property Value
£99,333
↗ 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 | £25,200 | £25,578 | £26,217 | £26,873 | £27,679 | £131,547 |
| Total Expenses | £30,793 | £30,842 | £30,916 | £30,993 | £31,084 | £154,628 |
| Profit Before Tax | £-5,593 | £-5,264 | £-4,699 | £-4,120 | £-3,405 | £-23,081 |
| Profit After Tax | £-5,593 | £-5,264 | £-4,699 | £-4,120 | £-3,405 | £-23,081 |
| Change In Property Value | £7,000 | £7,070 | £21,422 | £29,420 | £34,421 | £99,333 |
| Net Return | £1,408 | £1,806 | £16,723 | £25,300 | £31,016 | £76,252 |
| Return From Rental Income (%) | -2% | -2% | -2% | -2% | -1% | -10% |
| Total Net Return (%) | 1% | 1% | 7% | 11% | 13% | 33% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change