Terraced
CT1
3 beds
1 bath
Cromwell Road, Canterbury CT1
South East, England · CT1
View property listing
Initial Investment
£172,250First YearProfit From Rental Income
£8,511
↗ 5%After 5 Years
Change In Property Value
£74,500
↗ 14%After 5 Years
Return On Investment
48%
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 | £24,960 | £25,334 | £25,968 | £26,617 | £27,415 | £130,295 |
| Total Expenses | £23,825 | £23,874 | £23,948 | £24,024 | £24,115 | £119,787 |
| Profit Before Tax | £1,135 | £1,460 | £2,019 | £2,593 | £3,301 | £10,507 |
| Profit After Tax | £919 | £1,183 | £1,636 | £2,100 | £2,674 | £8,511 |
| Change In Property Value | £5,250 | £5,303 | £16,067 | £22,065 | £25,816 | £74,500 |
| Net Return | £6,169 | £6,485 | £17,702 | £24,165 | £28,489 | £83,011 |
| Return From Rental Income (%) | 1% | 1% | 1% | 1% | 2% | 5% |
| Total Net Return (%) | 4% | 4% | 10% | 14% | 17% | 48% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change