Terraced CT13 2 beds 1 bath

Bowling Street, Sandwich, Kent CT13

South East, England · CT13

Initial Investment

First Year

£84,732First Year

Profit From Rental Income

After 5 Years

£-5,456

↘ -6%After 5 Years

Change In Property Value

After 5 Years

£39,017

↗ 14%After 5 Years

Return On Investment

40%

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	£11,004	£11,169	£11,448	£11,734	£12,087	£57,442
Total Expenses	£12,509	£12,537	£12,576	£12,615	£12,661	£62,898
Profit Before Tax	£-1,505	£-1,368	£-1,127	£-881	£-575	£-5,456
Profit After Tax	£-1,505	£-1,368	£-1,127	£-881	£-575	£-5,456
Change In Property Value	£2,750	£2,777	£8,414	£11,556	£13,520	£39,017
Net Return	£1,244	£1,409	£7,287	£10,675	£12,945	£33,561
Return From Rental Income (%)	-2%	-2%	-1%	-1%	-1%	-6%
Total Net Return (%)	1%	2%	9%	13%	15%	40%

Expense Distribution

Yearly Profit Before & After Tax

Net Return Over 5 Years

This is for information only, not legal or financial advice; estimates are subject to change