Detached CT1 2 beds 1 bath

Stour Street, Canterbury CT1

South East, England · CT1

Initial Investment

First Year

£76,000First Year

Profit From Rental Income

After 5 Years

£14,796

↗ 19%After 5 Years

Change In Property Value

After 5 Years

£35,476

↗ 14%After 5 Years

Return On Investment

66%

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	£15,000	£15,225	£15,606	£15,996	£16,476	£78,302
Total Expenses	£11,919	£11,953	£12,002	£12,052	£12,110	£60,035
Profit Before Tax	£3,081	£3,272	£3,604	£3,944	£4,365	£18,267
Profit After Tax	£2,496	£2,651	£2,919	£3,195	£3,536	£14,796
Change In Property Value	£2,500	£2,525	£7,651	£10,507	£12,293	£35,476
Net Return	£4,996	£5,176	£10,570	£13,702	£15,829	£50,272
Return From Rental Income (%)	3%	3%	4%	4%	5%	19%
Total Net Return (%)	7%	7%	14%	18%	21%	66%

Expense Distribution

Yearly Profit Before & After Tax

Net Return Over 5 Years

This is for information only, not legal or financial advice; estimates are subject to change