Semi Detached CT20 3 beds 1 bath

Charlotte Street, Folkestone CT20

South East, England · CT20

Initial Investment

First Year

£64,000First Year

Profit From Rental Income

After 5 Years

£12,091

↗ 19%After 5 Years

Change In Property Value

After 5 Years

£29,800

↗ 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	£12,600	£12,789	£13,109	£13,436	£13,840	£65,774
Total Expenses	£10,092	£10,122	£10,165	£10,209	£10,260	£50,847
Profit Before Tax	£2,508	£2,667	£2,944	£3,228	£3,580	£14,927
Profit After Tax	£2,032	£2,160	£2,385	£2,615	£2,900	£12,091
Change In Property Value	£2,100	£2,121	£6,427	£8,826	£10,326	£29,800
Net Return	£4,132	£4,281	£8,811	£11,440	£13,226	£41,891
Return From Rental Income (%)	3%	3%	4%	4%	5%	19%
Total Net Return (%)	6%	7%	14%	18%	21%	65%

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