Detached
CT1
5 beds
3 baths
"Lenwade" at Thanington Road, Thanington, Canterbury CT1
South East, England · CT1
View property listing
Initial Investment
£233,497First YearProfit From Rental Income
£45,238
↗ 19%After 5 Years
Change In Property Value
£99,332
↗ 14%After 5 Years
Return On Investment
62%
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 | £42,000 | £42,630 | £43,696 | £44,788 | £46,132 | £219,246 |
| Total Expenses | £32,472 | £32,547 | £32,664 | £32,784 | £32,929 | £163,397 |
| Profit Before Tax | £9,528 | £10,083 | £11,032 | £12,004 | £13,202 | £55,849 |
| Profit After Tax | £7,717 | £8,167 | £8,936 | £9,723 | £10,694 | £45,238 |
| Change In Property Value | £7,000 | £7,070 | £21,422 | £29,419 | £34,421 | £99,332 |
| Net Return | £14,717 | £15,237 | £30,358 | £39,143 | £45,115 | £144,570 |
| Return From Rental Income (%) | 3% | 3% | 4% | 4% | 5% | 19% |
| Total Net Return (%) | 6% | 7% | 13% | 17% | 19% | 62% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change