Detached
CT3
4 beds
3 baths
Church Lane, Chislet CT3
South East, England · CT3
View property listing
Initial Investment
£233,500First YearProfit From Rental Income
£45,237
↗ 19%After 5 Years
Change In Property Value
£99,333
↗ 14%After 5 Years
Return On Investment
62%
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 | £42,000 | £42,630 | £43,696 | £44,788 | £46,132 | £219,246 |
| Total Expenses | £32,473 | £32,547 | £32,664 | £32,785 | £32,930 | £163,398 |
| Profit Before Tax | £9,528 | £10,083 | £11,031 | £12,004 | £13,202 | £55,848 |
| Profit After Tax | £7,717 | £8,167 | £8,935 | £9,723 | £10,694 | £45,237 |
| Change In Property Value | £7,000 | £7,070 | £21,422 | £29,420 | £34,421 | £99,333 |
| Net Return | £14,717 | £15,237 | £30,358 | £39,143 | £45,115 | £144,570 |
| Return From Rental Income (%) | 3% | 3% | 4% | 4% | 5% | 19% |
| Total Net Return (%) | 6% | 7% | 13% | 17% | 19% | 62% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change