Terraced
CT1
4 beds
2 baths
Heaton Road, Canterbury CT1
South East, England · CT1
View property listing
Initial Investment
£119,750First YearProfit From Rental Income
£-8,277
↘ -7%After 5 Years
Change In Property Value
£53,214
↗ 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 | £14,628 | £14,847 | £15,219 | £15,599 | £16,067 | £76,360 |
| Total Expenses | £16,841 | £16,874 | £16,922 | £16,971 | £17,029 | £84,637 |
| Profit Before Tax | £-2,213 | £-2,027 | £-1,704 | £-1,372 | £-962 | £-8,277 |
| Profit After Tax | £-2,213 | £-2,027 | £-1,704 | £-1,372 | £-962 | £-8,277 |
| Change In Property Value | £3,750 | £3,788 | £11,476 | £15,761 | £18,440 | £53,214 |
| Net Return | £1,537 | £1,761 | £9,773 | £14,388 | £17,478 | £44,937 |
| Return From Rental Income (%) | -2% | -2% | -1% | -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