Detached
CT1
4 beds
2 baths
"Bradgate" at Thanington Road, Thanington, Canterbury CT1
South East, England · CT1
View property listing
Initial Investment
£180,647First YearProfit From Rental Income
£35,023
↗ 19%After 5 Years
Change In Property Value
£77,905
↗ 14%After 5 Years
Return On Investment
63%
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 | £32,940 | £33,434 | £34,270 | £35,127 | £36,181 | £171,951 |
| Total Expenses | £25,575 | £25,636 | £25,731 | £25,827 | £25,943 | £128,713 |
| Profit Before Tax | £7,365 | £7,798 | £8,539 | £9,299 | £10,237 | £43,238 |
| Profit After Tax | £5,965 | £6,316 | £6,917 | £7,533 | £8,292 | £35,023 |
| Change In Property Value | £5,490 | £5,545 | £16,801 | £23,073 | £26,996 | £77,905 |
| Net Return | £11,455 | £11,861 | £23,718 | £30,606 | £35,288 | £112,928 |
| Return From Rental Income (%) | 3% | 3% | 4% | 4% | 5% | 19% |
| Total Net Return (%) | 6% | 7% | 13% | 17% | 20% | 63% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change