Flat
BN1
0 beds
1 bath
Regency Square, Brighton BN1
South East, England · BN1
View property listing
Initial Investment
£38,500First YearProfit From Rental Income
£6,899
↗ 18%After 5 Years
Change In Property Value
£21,271
↗ 17%After 5 Years
Return On Investment
73%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £8,376 | £8,502 | £8,629 | £8,845 | £9,066 | £43,418 |
| Total Expenses | £6,859 | £6,922 | £6,976 | £7,039 | £7,104 | £34,900 |
| Profit Before Tax | £1,517 | £1,580 | £1,653 | £1,806 | £1,962 | £8,517 |
| Profit After Tax | £1,228 | £1,279 | £1,339 | £1,463 | £1,589 | £6,899 |
| Change In Property Value | £1,250 | £3,788 | £5,202 | £6,086 | £4,946 | £21,271 |
| Net Return | £2,478 | £5,067 | £6,541 | £7,548 | £6,536 | £28,170 |
| Return From Rental Income (%) | 3% | 3% | 3% | 4% | 4% | 18% |
| Total Net Return (%) | 6% | 13% | 17% | 20% | 17% | 73% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change