Detached
CT1
4 beds
2 baths
"Culver" at Thanington Road, Thanington, Canterbury CT1
South East, England · CT1
View property listing
Initial Investment
£198,497First YearProfit From Rental Income
£38,473
↗ 19%After 5 Years
Change In Property Value
£85,142
↗ 14%After 5 Years
Return On Investment
62%
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 | £36,000 | £36,540 | £37,453 | £38,390 | £39,542 | £187,925 |
| Total Expenses | £27,905 | £27,970 | £28,072 | £28,177 | £28,303 | £140,427 |
| Profit Before Tax | £8,095 | £8,570 | £9,381 | £10,213 | £11,239 | £47,498 |
| Profit After Tax | £6,557 | £6,941 | £7,599 | £8,272 | £9,103 | £38,473 |
| Change In Property Value | £6,000 | £6,060 | £18,362 | £25,217 | £29,503 | £85,142 |
| Net Return | £12,557 | £13,001 | £25,960 | £33,489 | £38,607 | £123,615 |
| Return From Rental Income (%) | 3% | 3% | 4% | 4% | 5% | 19% |
| Total Net Return (%) | 6% | 7% | 13% | 17% | 19% | 62% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change