Semi Detached
CT11
2 beds
2 baths
Shaftsbury Street, Ramsgate, Kent CT11
South East, England · CT11
View property listing
Initial Investment
£76,000First YearProfit From Rental Income
£17,673
↗ 23%After 5 Years
Change In Property Value
£35,476
↗ 14%After 5 Years
Return On Investment
70%
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 | £15,756 | £15,992 | £16,392 | £16,802 | £17,306 | £82,248 |
| Total Expenses | £11,994 | £12,029 | £12,080 | £12,132 | £12,193 | £60,429 |
| Profit Before Tax | £3,762 | £3,963 | £4,312 | £4,670 | £5,113 | £21,819 |
| Profit After Tax | £3,047 | £3,210 | £3,493 | £3,783 | £4,141 | £17,673 |
| Change In Property Value | £2,500 | £2,525 | £7,651 | £10,507 | £12,293 | £35,476 |
| Net Return | £5,547 | £5,735 | £11,143 | £14,290 | £16,435 | £53,149 |
| Return From Rental Income (%) | 4% | 4% | 5% | 5% | 5% | 23% |
| Total Net Return (%) | 7% | 8% | 15% | 19% | 22% | 70% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change