Terraced
CT16
2 beds
1 bath
Templar Road, Temple Ewell, Dover CT16
South East, England · CT16
View property listing
Initial Investment
£43,000First YearProfit From Rental Income
£-2,082
↘ -5%After 5 Years
Change In Property Value
£19,867
↗ 14%After 5 Years
Return On Investment
41%
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 | £6,024 | £6,114 | £6,267 | £6,424 | £6,617 | £31,446 |
| Total Expenses | £6,657 | £6,677 | £6,703 | £6,730 | £6,760 | £33,528 |
| Profit Before Tax | £-633 | £-563 | £-436 | £-306 | £-143 | £-2,082 |
| Profit After Tax | £-633 | £-563 | £-436 | £-306 | £-143 | £-2,082 |
| Change In Property Value | £1,400 | £1,414 | £4,284 | £5,884 | £6,884 | £19,867 |
| Net Return | £767 | £851 | £3,848 | £5,578 | £6,741 | £17,785 |
| Return From Rental Income (%) | -1% | -1% | -1% | -1% | 0% | -5% |
| Total Net Return (%) | 2% | 2% | 9% | 13% | 16% | 41% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change