Detached CT1 2 beds 1 bath

Adelaide Place, Canterbury City Centre CT1

South East, England · CT1

Initial Investment

First Year

£137,250First Year

Profit From Rental Income

After 5 Years

£26,634

↗ 19%After 5 Years

Change In Property Value

After 5 Years

£60,309

↗ 14%After 5 Years

Return On Investment

63%

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	£25,500	£25,883	£26,530	£27,193	£28,009	£133,113
Total Expenses	£19,912	£19,962	£20,037	£20,114	£20,207	£100,232
Profit Before Tax	£5,588	£5,921	£6,492	£7,078	£7,802	£32,882
Profit After Tax	£4,526	£4,796	£5,259	£5,734	£6,320	£26,634
Change In Property Value	£4,250	£4,293	£13,006	£17,862	£20,898	£60,309
Net Return	£8,776	£9,088	£18,265	£23,595	£27,218	£86,944
Return From Rental Income (%)	3%	3%	4%	4%	5%	19%
Total Net Return (%)	6%	7%	13%	17%	20%	63%

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