Terraced CT2 2 beds 1 bath

Prospect Cottages, Upper Harbledown CT2

South East, England · CT2

Initial Investment

First Year

£83,000First Year

Profit From Rental Income

After 5 Years

£-7,969

↘ -10%After 5 Years

Change In Property Value

After 5 Years

£38,314

↗ 14%After 5 Years

Return On Investment

37%

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	£10,260	£10,414	£10,674	£10,941	£11,269	£53,559
Total Expenses	£12,238	£12,265	£12,302	£12,340	£12,383	£61,528
Profit Before Tax	£-1,978	£-1,851	£-1,628	£-1,398	£-1,114	£-7,969
Profit After Tax	£-1,978	£-1,851	£-1,628	£-1,398	£-1,114	£-7,969
Change In Property Value	£2,700	£2,727	£8,263	£11,348	£13,277	£38,314
Net Return	£722	£876	£6,635	£9,949	£12,163	£30,345
Return From Rental Income (%)	-2%	-2%	-2%	-2%	-1%	-10%
Total Net Return (%)	1%	1%	8%	12%	15%	37%

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