Flat
CT16
2 beds
2 baths
Samphire Court, Dover CT16
South East, England · CT16
View property listing
Initial Investment
£75,700First YearProfit From Rental Income
£23,225
↗ 31%After 5 Years
Change In Property Value
£35,334
↗ 14%After 5 Years
Return On Investment
77%
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 | £19,320 | £19,610 | £20,100 | £20,603 | £21,221 | £100,853 |
| Total Expenses | £14,243 | £14,328 | £14,429 | £14,533 | £14,647 | £72,180 |
| Profit Before Tax | £5,077 | £5,282 | £5,671 | £6,070 | £6,574 | £28,673 |
| Profit After Tax | £4,112 | £4,278 | £4,593 | £4,916 | £5,325 | £23,225 |
| Change In Property Value | £2,490 | £2,515 | £7,620 | £10,465 | £12,244 | £35,334 |
| Net Return | £6,602 | £6,793 | £12,213 | £15,381 | £17,569 | £58,559 |
| Return From Rental Income (%) | 5% | 6% | 6% | 6% | 7% | 31% |
| Total Net Return (%) | 9% | 9% | 16% | 20% | 23% | 77% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change