Flat
BN1
0 beds
1 bath
Kings Road, Brighton, East Sussex BN1
South East, England · BN1
View property listing
Initial Investment
£67,000First YearProfit From Rental Income
£18,553
↗ 28%After 5 Years
Change In Property Value
£37,437
↗ 17%After 5 Years
Return On Investment
84%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £14,736 | £14,957 | £15,181 | £15,561 | £15,950 | £76,385 |
| Total Expenses | £10,552 | £10,624 | £10,688 | £10,767 | £10,849 | £53,480 |
| Profit Before Tax | £4,184 | £4,333 | £4,494 | £4,794 | £5,101 | £22,905 |
| Profit After Tax | £3,389 | £3,510 | £3,640 | £3,883 | £4,132 | £18,553 |
| Change In Property Value | £2,200 | £6,666 | £9,155 | £10,711 | £8,706 | £37,437 |
| Net Return | £5,589 | £10,176 | £12,795 | £14,594 | £12,837 | £55,990 |
| Return From Rental Income (%) | 5% | 5% | 5% | 6% | 6% | 28% |
| Total Net Return (%) | 8% | 15% | 19% | 22% | 19% | 84% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change