Terraced
CT1
3 beds
1 bath
Cotter Way, Canterbury, Kent CT1
South East, England · CT1
View property listing
Initial Investment
£46,225First YearProfit From Rental Income
£-4,891
↘ -11%After 5 Years
Change In Property Value
£21,392
↗ 14%After 5 Years
Return On Investment
36%
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 | £5,880 | £5,968 | £6,117 | £6,270 | £6,458 | £30,694 |
| Total Expenses | £7,069 | £7,089 | £7,115 | £7,141 | £7,171 | £35,585 |
| Profit Before Tax | £-1,189 | £-1,121 | £-998 | £-871 | £-712 | £-4,891 |
| Profit After Tax | £-1,189 | £-1,121 | £-998 | £-871 | £-712 | £-4,891 |
| Change In Property Value | £1,508 | £1,523 | £4,613 | £6,336 | £7,413 | £21,392 |
| Net Return | £318 | £401 | £3,616 | £5,465 | £6,701 | £16,501 |
| Return From Rental Income (%) | -3% | -2% | -2% | -2% | -2% | -11% |
| Total Net Return (%) | 1% | 1% | 8% | 12% | 14% | 36% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change