Semi Detached
CT1
3 beds
2 baths
Lansdown Road, Canterbury, Kent CT1
South East, England · CT1
View property listing
Initial Investment
£105,750First YearProfit From Rental Income
£20,546
↗ 19%After 5 Years
Change In Property Value
£47,538
↗ 14%After 5 Years
Return On Investment
64%
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 | £20,100 | £20,401 | £20,912 | £21,434 | £22,077 | £104,925 |
| Total Expenses | £15,801 | £15,843 | £15,905 | £15,968 | £16,043 | £79,559 |
| Profit Before Tax | £4,299 | £4,559 | £5,007 | £5,467 | £6,035 | £25,366 |
| Profit After Tax | £3,482 | £3,693 | £4,056 | £4,428 | £4,888 | £20,546 |
| Change In Property Value | £3,350 | £3,384 | £10,252 | £14,079 | £16,473 | £47,538 |
| Net Return | £6,832 | £7,076 | £14,308 | £18,507 | £21,361 | £68,084 |
| Return From Rental Income (%) | 3% | 3% | 4% | 4% | 5% | 19% |
| Total Net Return (%) | 6% | 7% | 14% | 18% | 20% | 64% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change