Terraced
CT9
2 beds
1 bath
Milton Avenue, Margate CT9
South East, England · CT9
View property listing
Initial Investment
£64,000First YearProfit From Rental Income
£2,136
↗ 3%After 5 Years
Change In Property Value
£29,800
↗ 14%After 5 Years
Return On Investment
50%
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 | £9,984 | £10,134 | £10,387 | £10,647 | £10,966 | £52,118 |
| Total Expenses | £9,830 | £9,857 | £9,893 | £9,930 | £9,972 | £49,481 |
| Profit Before Tax | £154 | £277 | £494 | £717 | £994 | £2,636 |
| Profit After Tax | £125 | £224 | £400 | £581 | £805 | £2,136 |
| Change In Property Value | £2,100 | £2,121 | £6,427 | £8,826 | £10,326 | £29,800 |
| Net Return | £2,225 | £2,345 | £6,827 | £9,407 | £11,131 | £31,935 |
| Return From Rental Income (%) | 0% | 0% | 1% | 1% | 1% | 3% |
| Total Net Return (%) | 3% | 4% | 11% | 15% | 17% | 50% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change