Terraced
CT5
3 beds
1 bath
Albert Street, Whitstable, Kent CT5
South East, England · CT5
View property listing
Initial Investment
£60,400First YearProfit From Rental Income
£-1,861
↘ -3%After 5 Years
Change In Property Value
£28,097
↗ 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 | £8,520 | £8,648 | £8,864 | £9,086 | £9,358 | £44,476 |
| Total Expenses | £9,208 | £9,232 | £9,264 | £9,297 | £9,335 | £46,337 |
| Profit Before Tax | £-688 | £-584 | £-400 | £-212 | £23 | £-1,861 |
| Profit After Tax | £-688 | £-584 | £-400 | £-212 | £23 | £-1,861 |
| Change In Property Value | £1,980 | £2,000 | £6,059 | £8,322 | £9,736 | £28,097 |
| Net Return | £1,292 | £1,416 | £5,659 | £8,110 | £9,759 | £26,236 |
| Return From Rental Income (%) | -1% | -1% | -1% | 0% | 0% | -3% |
| Total Net Return (%) | 2% | 2% | 9% | 13% | 16% | 43% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change