Terraced
CT1
4 beds
2 baths
Heaton Road, Canterbury CT1
South East, England · CT1
View property listing
Initial Investment
£119,750First YearProfit From Rental Income
£5,488
↗ 5%After 5 Years
Change In Property Value
£53,214
↗ 14%After 5 Years
Return On Investment
49%
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 | £17,832 | £18,099 | £18,552 | £19,016 | £19,586 | £93,085 |
| Total Expenses | £17,161 | £17,200 | £17,256 | £17,313 | £17,381 | £86,310 |
| Profit Before Tax | £671 | £900 | £1,296 | £1,703 | £2,206 | £6,775 |
| Profit After Tax | £543 | £729 | £1,050 | £1,379 | £1,787 | £5,488 |
| Change In Property Value | £3,750 | £3,788 | £11,476 | £15,761 | £18,440 | £53,214 |
| Net Return | £4,293 | £4,516 | £12,526 | £17,140 | £20,226 | £58,702 |
| Return From Rental Income (%) | 0% | 1% | 1% | 1% | 1% | 5% |
| Total Net Return (%) | 4% | 4% | 10% | 14% | 17% | 49% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change