Terraced
CT14
1 bed
1 bath
Bridge Road, Deal, Kent CT14
South East, England · CT14
View property listing
Initial Investment
£70,000First YearProfit From Rental Income
£-4,996
↘ -7%After 5 Years
Change In Property Value
£32,638
↗ 14%After 5 Years
Return On Investment
39%
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 | £9,204 | £9,342 | £9,576 | £9,815 | £10,109 | £48,046 |
| Total Expenses | £10,546 | £10,571 | £10,605 | £10,640 | £10,680 | £53,042 |
| Profit Before Tax | £-1,342 | £-1,229 | £-1,029 | £-825 | £-571 | £-4,996 |
| Profit After Tax | £-1,342 | £-1,229 | £-1,029 | £-825 | £-571 | £-4,996 |
| Change In Property Value | £2,300 | £2,323 | £7,039 | £9,666 | £11,310 | £32,638 |
| Net Return | £958 | £1,094 | £6,009 | £8,842 | £10,739 | £27,642 |
| Return From Rental Income (%) | -2% | -2% | -1% | -1% | -1% | -7% |
| Total Net Return (%) | 1% | 2% | 9% | 13% | 15% | 39% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change