Flat
CT1
2 beds
1 bath
Marlowe Place, 11 Dover Street, Canterbury, Kent CT1
South East, England · CT1
View property listing
Initial Investment
£46,000First YearProfit From Rental Income
£-12,687
↘ -28%After 5 Years
Change In Property Value
£21,286
↗ 14%After 5 Years
Return On Investment
19%
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 | £5,856 | £5,944 | £6,092 | £6,245 | £6,432 | £30,569 |
| Total Expenses | £8,537 | £8,592 | £8,649 | £8,709 | £8,770 | £43,256 |
| Profit Before Tax | £-2,681 | £-2,648 | £-2,557 | £-2,464 | £-2,338 | £-12,687 |
| Profit After Tax | £-2,681 | £-2,648 | £-2,557 | £-2,464 | £-2,338 | £-12,687 |
| Change In Property Value | £1,500 | £1,515 | £4,590 | £6,304 | £7,376 | £21,286 |
| Net Return | £-1,181 | £-1,133 | £2,033 | £3,840 | £5,038 | £8,598 |
| Return From Rental Income (%) | -6% | -6% | -6% | -5% | -5% | -28% |
| Total Net Return (%) | -3% | -2% | 4% | 8% | 11% | 19% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change