Terraced
CT14
2 beds
1 bath
West Street, Deal, Kent, Kent CT14
South East, England · CT14
View property listing
Initial Investment
£79,500First YearProfit From Rental Income
£-5,309
↘ -7%After 5 Years
Change In Property Value
£36,895
↗ 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 | £10,404 | £10,560 | £10,824 | £11,095 | £11,428 | £54,310 |
| Total Expenses | £11,856 | £11,883 | £11,920 | £11,958 | £12,002 | £59,619 |
| Profit Before Tax | £-1,452 | £-1,323 | £-1,096 | £-864 | £-575 | £-5,309 |
| Profit After Tax | £-1,452 | £-1,323 | £-1,096 | £-864 | £-575 | £-5,309 |
| Change In Property Value | £2,600 | £2,626 | £7,957 | £10,927 | £12,785 | £36,895 |
| Net Return | £1,148 | £1,303 | £6,861 | £10,064 | £12,210 | £31,586 |
| Return From Rental Income (%) | -2% | -2% | -1% | -1% | -1% | -7% |
| Total Net Return (%) | 1% | 2% | 9% | 13% | 15% | 40% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change