Flat
CT1
2 beds
1 bath
Back Lane, Canterbury CT1
South East, England · CT1
View property listing
Initial Investment
£67,000First YearProfit From Rental Income
£17,679
↗ 26%After 5 Years
Change In Property Value
£31,219
↗ 14%After 5 Years
Return On Investment
73%
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 | £17,076 | £17,332 | £17,765 | £18,210 | £18,756 | £89,139 |
| Total Expenses | £13,262 | £13,353 | £13,457 | £13,563 | £13,678 | £67,313 |
| Profit Before Tax | £3,814 | £3,979 | £4,309 | £4,646 | £5,078 | £21,826 |
| Profit After Tax | £3,089 | £3,223 | £3,490 | £3,764 | £4,113 | £17,679 |
| Change In Property Value | £2,200 | £2,222 | £6,733 | £9,246 | £10,818 | £31,219 |
| Net Return | £5,289 | £5,445 | £10,223 | £13,010 | £14,931 | £48,898 |
| Return From Rental Income (%) | 5% | 5% | 5% | 6% | 6% | 26% |
| Total Net Return (%) | 8% | 8% | 15% | 19% | 22% | 73% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change