Terraced
CT4
1 bed
1 bath
Cockering Road, Canterbury CT4
South East, England · CT4
View property listing
Initial Investment
£83,000First YearProfit From Rental Income
£-5,432
↘ -7%After 5 Years
Change In Property Value
£38,314
↗ 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 | £10,800 | £10,962 | £11,236 | £11,517 | £11,862 | £56,377 |
| Total Expenses | £12,292 | £12,320 | £12,358 | £12,397 | £12,442 | £61,810 |
| Profit Before Tax | £-1,492 | £-1,358 | £-1,122 | £-880 | £-580 | £-5,432 |
| Profit After Tax | £-1,492 | £-1,358 | £-1,122 | £-880 | £-580 | £-5,432 |
| Change In Property Value | £2,700 | £2,727 | £8,263 | £11,348 | £13,277 | £38,314 |
| Net Return | £1,208 | £1,369 | £7,141 | £10,467 | £12,697 | £32,882 |
| 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