Terraced
CT1
3 beds
1 bath
Dover Street, Canterbury CT1
South East, England · CT1
View property listing
Initial Investment
£102,250First YearProfit From Rental Income
£-7,548
↘ -7%After 5 Years
Change In Property Value
£46,119
↗ 14%After 5 Years
Return On Investment
38%
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 | £12,672 | £12,862 | £13,184 | £13,513 | £13,919 | £66,150 |
| Total Expenses | £14,662 | £14,692 | £14,735 | £14,779 | £14,830 | £73,698 |
| Profit Before Tax | £-1,990 | £-1,830 | £-1,551 | £-1,266 | £-911 | £-7,548 |
| Profit After Tax | £-1,990 | £-1,830 | £-1,551 | £-1,266 | £-911 | £-7,548 |
| Change In Property Value | £3,250 | £3,283 | £9,946 | £13,659 | £15,981 | £46,119 |
| Net Return | £1,260 | £1,452 | £8,395 | £12,393 | £15,070 | £38,571 |
| Return From Rental Income (%) | -2% | -2% | -2% | -1% | -1% | -7% |
| Total Net Return (%) | 1% | 1% | 8% | 12% | 15% | 38% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change