Terraced
CT3
3 beds
2 baths
Island Road, Upstreet CT3
South East, England · CT3
View property listing
Initial Investment
£53,500First YearProfit From Rental Income
£-7,728
↘ -14%After 5 Years
Change In Property Value
£24,833
↗ 14%After 5 Years
Return On Investment
32%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £6,300 | £6,395 | £6,554 | £6,718 | £6,920 | £32,887 |
| Total Expenses | £8,073 | £8,094 | £8,121 | £8,148 | £8,179 | £40,615 |
| Profit Before Tax | £-1,773 | £-1,700 | £-1,566 | £-1,430 | £-1,259 | £-7,728 |
| Profit After Tax | £-1,773 | £-1,700 | £-1,566 | £-1,430 | £-1,259 | £-7,728 |
| Change In Property Value | £1,750 | £1,768 | £5,356 | £7,355 | £8,605 | £24,833 |
| Net Return | £-23 | £68 | £3,789 | £5,925 | £7,346 | £17,105 |
| Return From Rental Income (%) | -3% | -3% | -3% | -3% | -2% | -14% |
| Total Net Return (%) | 0% | 0% | 7% | 11% | 14% | 32% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change