Detached CT4 3 beds 2 baths

Thruxsted Lane, Chartham CT4

South East, England · CT4

Initial Investment

First Year

£232,097First Year

Profit From Rental Income

After 5 Years

£44,967

↗ 19%After 5 Years

Change In Property Value

After 5 Years

£98,764

↗ 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	£41,760	£42,386	£43,446	£44,532	£45,868	£217,993
Total Expenses	£32,290	£32,364	£32,480	£32,600	£32,744	£162,478
Profit Before Tax	£9,470	£10,023	£10,966	£11,932	£13,124	£55,515
Profit After Tax	£7,671	£8,118	£8,882	£9,665	£10,630	£44,967
Change In Property Value	£6,960	£7,030	£21,300	£29,251	£34,224	£98,764
Net Return	£14,631	£15,148	£30,182	£38,916	£44,854	£143,731
Return From Rental Income (%)	3%	3%	4%	4%	5%	19%
Total Net Return (%)	6%	7%	13%	17%	19%	62%

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