Terraced CT5 2 beds 1 bath

Woodlawn Street, Whitstable CT5

South East, England · CT5

Initial Investment

First Year

£114,500First Year

Profit From Rental Income

After 5 Years

£-1,299

↘ -1%After 5 Years

Change In Property Value

After 5 Years

£51,085

↗ 14%After 5 Years

Return On Investment

43%

To view year by year, rotate your phone horizontally.

Analysis

	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£15,480	£15,712	£16,105	£16,508	£17,003	£80,808
Total Expenses	£16,331	£16,366	£16,416	£16,467	£16,527	£82,107
Profit Before Tax	£-851	£-654	£-311	£41	£476	£-1,299
Profit After Tax	£-851	£-654	£-311	£41	£476	£-1,299
Change In Property Value	£3,600	£3,636	£11,017	£15,130	£17,702	£51,085
Net Return	£2,749	£2,982	£10,706	£15,171	£18,178	£49,787
Return From Rental Income (%)	-1%	-1%	0%	0%	0%	-1%
Total Net Return (%)	2%	3%	9%	13%	16%	43%

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