Detached
CT2
2 beds
1 bath
Ross Gardens, Rough Common CT2
South East, England · CT2
View property listing
Initial Investment
£61,000First YearProfit From Rental Income
£-6,599
↘ -11%After 5 Years
Change In Property Value
£28,381
↗ 14%After 5 Years
Return On Investment
36%
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 | £7,596 | £7,710 | £7,903 | £8,100 | £8,343 | £39,652 |
| Total Expenses | £9,195 | £9,217 | £9,248 | £9,278 | £9,313 | £46,251 |
| Profit Before Tax | £-1,599 | £-1,508 | £-1,345 | £-1,178 | £-970 | £-6,599 |
| Profit After Tax | £-1,599 | £-1,508 | £-1,345 | £-1,178 | £-970 | £-6,599 |
| Change In Property Value | £2,000 | £2,020 | £6,121 | £8,406 | £9,835 | £28,381 |
| Net Return | £401 | £512 | £4,776 | £7,228 | £8,865 | £21,782 |
| Return From Rental Income (%) | -3% | -2% | -2% | -2% | -2% | -11% |
| Total Net Return (%) | 1% | 1% | 8% | 12% | 15% | 36% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change