Semi Detached
CT2
3 beds
1 bath
Black Cottages, Barnetts Lane, Broad Oak, Canterbury CT2
South East, England · CT2
View property listing
Initial Investment
£93,500First YearProfit From Rental Income
£18,179
↗ 19%After 5 Years
Change In Property Value
£42,571
↗ 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 | £18,000 | £18,270 | £18,727 | £19,195 | £19,771 | £93,962 |
| Total Expenses | £14,203 | £14,241 | £14,297 | £14,355 | £14,423 | £71,520 |
| Profit Before Tax | £3,798 | £4,029 | £4,429 | £4,840 | £5,347 | £22,443 |
| Profit After Tax | £3,076 | £3,263 | £3,588 | £3,920 | £4,331 | £18,179 |
| Change In Property Value | £3,000 | £3,030 | £9,181 | £12,608 | £14,752 | £42,571 |
| Net Return | £6,076 | £6,293 | £12,769 | £16,529 | £19,083 | £60,750 |
| Return From Rental Income (%) | 3% | 3% | 4% | 4% | 5% | 19% |
| Total Net Return (%) | 6% | 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