Terraced
CT15
2 beds
1 bath
Church Hill, Shepherdswell, Dover, Kent CT15
South East, England · CT15
View property listing
Initial Investment
£50,650First YearProfit From Rental Income
£1,249
↗ 2%After 5 Years
Change In Property Value
£23,485
↗ 14%After 5 Years
Return On Investment
49%
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 | £7,872 | £7,990 | £8,190 | £8,395 | £8,646 | £41,093 |
| Total Expenses | £7,853 | £7,877 | £7,907 | £7,939 | £7,975 | £39,551 |
| Profit Before Tax | £19 | £113 | £282 | £456 | £672 | £1,542 |
| Profit After Tax | £15 | £92 | £229 | £369 | £544 | £1,249 |
| Change In Property Value | £1,655 | £1,672 | £5,065 | £6,956 | £8,138 | £23,485 |
| Net Return | £1,670 | £1,763 | £5,294 | £7,325 | £8,682 | £24,734 |
| Return From Rental Income (%) | 0% | 0% | 0% | 1% | 1% | 2% |
| Total Net Return (%) | 3% | 3% | 10% | 14% | 17% | 49% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change