Detached
CT14
2 beds
1 bath
Church Meadows, Deal CT14
South East, England · CT14
View property listing
Initial Investment
£91,750First YearProfit From Rental Income
£17,841
↗ 19%After 5 Years
Change In Property Value
£41,862
↗ 14%After 5 Years
Return On Investment
65%
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 | £17,700 | £17,965 | £18,415 | £18,875 | £19,441 | £92,396 |
| Total Expenses | £13,974 | £14,012 | £14,068 | £14,125 | £14,192 | £70,371 |
| Profit Before Tax | £3,726 | £3,953 | £4,347 | £4,750 | £5,249 | £22,025 |
| Profit After Tax | £3,018 | £3,202 | £3,521 | £3,848 | £4,252 | £17,841 |
| Change In Property Value | £2,950 | £2,980 | £9,028 | £12,398 | £14,506 | £41,862 |
| Net Return | £5,968 | £6,182 | £12,549 | £16,246 | £18,758 | £59,702 |
| Return From Rental Income (%) | 3% | 3% | 4% | 4% | 5% | 19% |
| Total Net Return (%) | 7% | 7% | 14% | 18% | 20% | 65% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change