Flat
BN1
0 beds
0 baths
Oriental Place, Brighton BN1
South East, England · BN1
View property listing
Initial Investment
£49,000First YearProfit From Rental Income
£11,181
↗ 23%After 5 Years
Change In Property Value
£27,227
↗ 17%After 5 Years
Return On Investment
78%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £10,716 | £10,877 | £11,040 | £11,316 | £11,599 | £55,547 |
| Total Expenses | £8,220 | £8,286 | £8,343 | £8,412 | £8,483 | £41,744 |
| Profit Before Tax | £2,496 | £2,591 | £2,697 | £2,903 | £3,115 | £13,803 |
| Profit After Tax | £2,022 | £2,099 | £2,184 | £2,352 | £2,523 | £11,181 |
| Change In Property Value | £1,600 | £4,848 | £6,658 | £7,790 | £6,331 | £27,227 |
| Net Return | £3,622 | £6,947 | £8,842 | £10,142 | £8,855 | £38,408 |
| Return From Rental Income (%) | 4% | 4% | 4% | 5% | 5% | 23% |
| Total Net Return (%) | 7% | 14% | 18% | 21% | 18% | 78% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change