Terraced CT2 2 beds 1 bath

Prospect Cottages, Upper Harbledown CT2

South East, England · CT2

Initial Investment

First Year

£83,000First Year

Profit From Rental Income

After 5 Years

£3,363

↗ 4%After 5 Years

Change In Property Value

After 5 Years

£38,314

↗ 14%After 5 Years

Return On Investment

50%

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	£12,840	£13,033	£13,358	£13,692	£14,103	£67,027
Total Expenses	£12,496	£12,527	£12,570	£12,615	£12,666	£62,875
Profit Before Tax	£344	£506	£788	£1,078	£1,437	£4,152
Profit After Tax	£278	£410	£638	£873	£1,164	£3,363
Change In Property Value	£2,700	£2,727	£8,263	£11,348	£13,277	£38,314
Net Return	£2,978	£3,137	£8,901	£12,221	£14,440	£41,677
Return From Rental Income (%)	0%	0%	1%	1%	1%	4%
Total Net Return (%)	4%	4%	11%	15%	17%	50%

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