Flat CT1 2 beds 1 bath

Dover Street, Canterbury, Kent CT1

South East, England · CT1

Initial Investment

First Year

£28,825First Year

Profit From Rental Income

After 5 Years

£4,037

↗ 14%After 5 Years

Change In Property Value

After 5 Years

£13,162

↗ 14%After 5 Years

Return On Investment

60%

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	£7,200	£7,308	£7,491	£7,678	£7,908	£37,585
Total Expenses	£6,400	£6,457	£6,518	£6,580	£6,646	£32,601
Profit Before Tax	£800	£851	£973	£1,097	£1,262	£4,984
Profit After Tax	£648	£690	£788	£889	£1,022	£4,037
Change In Property Value	£928	£937	£2,838	£3,898	£4,561	£13,162
Net Return	£1,576	£1,626	£3,626	£4,787	£5,583	£17,199
Return From Rental Income (%)	2%	2%	3%	3%	4%	14%
Total Net Return (%)	5%	6%	13%	17%	19%	60%

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