Terraced CT1 3 beds 1 bath

Cotter Way, Canterbury, Kent CT1

South East, England · CT1

Initial Investment

First Year

£43,000First Year

Profit From Rental Income

After 5 Years

£-4,732

↘ -11%After 5 Years

Change In Property Value

After 5 Years

£19,867

↗ 14%After 5 Years

Return On Investment

35%

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	£5,460	£5,542	£5,680	£5,822	£5,997	£28,502
Total Expenses	£6,601	£6,620	£6,645	£6,670	£6,698	£33,234
Profit Before Tax	£-1,141	£-1,078	£-964	£-847	£-701	£-4,732
Profit After Tax	£-1,141	£-1,078	£-964	£-847	£-701	£-4,732
Change In Property Value	£1,400	£1,414	£4,284	£5,884	£6,884	£19,867
Net Return	£260	£336	£3,320	£5,036	£6,183	£15,135
Return From Rental Income (%)	-3%	-3%	-2%	-2%	-2%	-11%
Total Net Return (%)	1%	1%	8%	12%	14%	35%

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