Terraced CT1 5 beds 2 baths

Broad Street, Canterbury, Kent CT1

South East, England · CT1

Initial Investment

First Year

£265,000First Year

Profit From Rental Income

After 5 Years

£13,879

↗ 5%After 5 Years

Change In Property Value

After 5 Years

£112,104

↗ 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	£37,560	£38,123	£39,076	£40,053	£41,255	£196,068
Total Expenses	£35,599	£35,667	£35,773	£35,882	£36,013	£178,934
Profit Before Tax	£1,961	£2,456	£3,303	£4,172	£5,242	£17,134
Profit After Tax	£1,588	£1,990	£2,676	£3,379	£4,246	£13,879
Change In Property Value	£7,900	£7,979	£24,176	£33,202	£38,847	£112,104
Net Return	£9,488	£9,969	£26,852	£36,581	£43,093	£125,983
Return From Rental Income (%)	1%	1%	1%	1%	2%	5%
Total Net Return (%)	4%	4%	10%	14%	16%	48%

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