Flat
CT1
2 beds
1 bath
St George's Place, Canterbury CT1
South East, England · CT1
View property listing
Initial Investment
£97,000First YearProfit From Rental Income
£29,457
↗ 30%After 5 Years
Change In Property Value
£43,990
↗ 14%After 5 Years
Return On Investment
76%
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 | £24,060 | £24,421 | £25,031 | £25,657 | £26,427 | £125,596 |
| Total Expenses | £17,611 | £17,714 | £17,838 | £17,964 | £18,103 | £89,230 |
| Profit Before Tax | £6,449 | £6,707 | £7,194 | £7,693 | £8,324 | £36,366 |
| Profit After Tax | £5,223 | £5,432 | £5,827 | £6,232 | £6,742 | £29,457 |
| Change In Property Value | £3,100 | £3,131 | £9,487 | £13,029 | £15,244 | £43,990 |
| Net Return | £8,323 | £8,563 | £15,314 | £19,260 | £21,986 | £73,447 |
| Return From Rental Income (%) | 5% | 6% | 6% | 6% | 7% | 30% |
| Total Net Return (%) | 9% | 9% | 16% | 20% | 23% | 76% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change