Terraced CT5 3 beds 1 bath

Albert Street, Whitstable, Kent CT5

South East, England · CT5

Initial Investment

First Year

£56,500First Year

Profit From Rental Income

After 5 Years

£1,632

↗ 3%After 5 Years

Change In Property Value

After 5 Years

£26,252

↗ 14%After 5 Years

Return On Investment

49%

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	£8,796	£8,928	£9,151	£9,380	£9,661	£45,916
Total Expenses	£8,719	£8,744	£8,777	£8,811	£8,850	£43,902
Profit Before Tax	£77	£184	£374	£569	£811	£2,014
Profit After Tax	£62	£149	£303	£461	£657	£1,632
Change In Property Value	£1,850	£1,869	£5,662	£7,775	£9,097	£26,252
Net Return	£1,912	£2,017	£5,964	£8,236	£9,754	£27,884
Return From Rental Income (%)	0%	0%	1%	1%	1%	3%
Total Net Return (%)	3%	4%	11%	15%	17%	49%

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