Flat
CT3
2 beds
1 bath
Blackthorn Road, Hersden, Canterbury, Kent CT3
South East, England · CT3
View property listing
Initial Investment
£46,000First YearProfit From Rental Income
£-14,830
↘ -32%After 5 Years
Change In Property Value
£21,286
↗ 14%After 5 Years
Return On Investment
14%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £5,400 | £5,481 | £5,618 | £5,758 | £5,931 | £28,189 |
| Total Expenses | £8,491 | £8,545 | £8,602 | £8,660 | £8,720 | £43,018 |
| Profit Before Tax | £-3,091 | £-3,064 | £-2,984 | £-2,901 | £-2,789 | £-14,830 |
| Profit After Tax | £-3,091 | £-3,064 | £-2,984 | £-2,901 | £-2,789 | £-14,830 |
| Change In Property Value | £1,500 | £1,515 | £4,590 | £6,304 | £7,376 | £21,286 |
| Net Return | £-1,591 | £-1,549 | £1,606 | £3,403 | £4,587 | £6,456 |
| Return From Rental Income (%) | -7% | -7% | -6% | -6% | -6% | -32% |
| Total Net Return (%) | -3% | -3% | 3% | 7% | 10% | 14% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change