Terraced CT1 4 beds 1 bath

Wincheap, Canterbury CT1

South East, England · CT1

Initial Investment

First Year

£76,000First Year

Profit From Rental Income

After 5 Years

£2,969

↗ 4%After 5 Years

Change In Property Value

After 5 Years

£35,476

↗ 14%After 5 Years

Return On Investment

51%

Analysis

Swipe horizontally to view all years. Row labels stay visible.

	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£11,892	£12,070	£12,372	£12,681	£13,062	£62,078
Total Expenses	£11,608	£11,637	£11,678	£11,720	£11,769	£58,412
Profit Before Tax	£284	£433	£694	£961	£1,293	£3,665
Profit After Tax	£230	£351	£562	£779	£1,047	£2,969
Change In Property Value	£2,500	£2,525	£7,651	£10,507	£12,293	£35,476
Net Return	£2,730	£2,876	£8,213	£11,286	£13,341	£38,445
Return From Rental Income (%)	0%	0%	1%	1%	1%	4%
Total Net Return (%)	4%	4%	11%	15%	18%	51%

Expense Distribution

Yearly Profit Before & After Tax

Net Return Over 5 Years

This is for information only, not legal or financial advice; estimates are subject to change