Flat BN1 0 beds 1 bath

Dyke Road, Brighton BN1

South East, England · BN1

Initial Investment

First Year

£52,000First Year

Profit From Rental Income

After 5 Years

£12,417

↗ 24%After 5 Years

Change In Property Value

After 5 Years

£28,929

↗ 17%After 5 Years

Return On Investment

80%

To view year by year, rotate your phone horizontally.

Analysis

	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£11,388	£11,559	£11,732	£12,026	£12,326	£59,031
Total Expenses	£8,609	£8,676	£8,734	£8,805	£8,878	£43,701
Profit Before Tax	£2,779	£2,883	£2,998	£3,220	£3,448	£15,330
Profit After Tax	£2,251	£2,335	£2,429	£2,609	£2,793	£12,417
Change In Property Value	£1,700	£5,151	£7,074	£8,277	£6,727	£28,929
Net Return	£3,951	£7,486	£9,503	£10,885	£9,520	£41,346
Return From Rental Income (%)	4%	4%	5%	5%	5%	24%
Total Net Return (%)	8%	14%	18%	21%	18%	80%

Expense Distribution

Yearly Profit Before & After Tax

Total Rental Income Vs. Total Expense

This is for information only, not legal or financial advice; estimates are subject to change