Detached
CT1
4 beds
2 baths
"Lynford" at Thanington Road, Thanington, Canterbury CT1
South East, England · CT1
View property listing
Initial Investment
£186,247First YearProfit From Rental Income
£-11,183
↘ -6%After 5 Years
Change In Property Value
£80,175
↗ 14%After 5 Years
Return On Investment
37%
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 | £22,032 | £22,362 | £22,922 | £23,495 | £24,199 | £115,010 |
| Total Expenses | £25,119 | £25,164 | £25,231 | £25,299 | £25,380 | £126,193 |
| Profit Before Tax | £-3,087 | £-2,801 | £-2,309 | £-1,804 | £-1,181 | £-11,183 |
| Profit After Tax | £-3,087 | £-2,801 | £-2,309 | £-1,804 | £-1,181 | £-11,183 |
| Change In Property Value | £5,650 | £5,706 | £17,291 | £23,746 | £27,782 | £80,175 |
| Net Return | £2,563 | £2,905 | £14,982 | £21,941 | £26,602 | £68,992 |
| Return From Rental Income (%) | -2% | -2% | -1% | -1% | -1% | -6% |
| Total Net Return (%) | 1% | 2% | 8% | 12% | 14% | 37% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change