Flat
BN1
0 beds
1 bath
Stanford Avenue, Brighton BN1
South East, England · BN1
View property listing
Initial Investment
£46,000First YearProfit From Rental Income
£9,990
↗ 22%After 5 Years
Change In Property Value
£25,525
↗ 17%After 5 Years
Return On Investment
77%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £10,056 | £10,207 | £10,360 | £10,619 | £10,884 | £52,126 |
| Total Expenses | £7,832 | £7,897 | £7,953 | £8,021 | £8,090 | £39,793 |
| Profit Before Tax | £2,224 | £2,310 | £2,407 | £2,598 | £2,794 | £12,333 |
| Profit After Tax | £1,802 | £1,871 | £1,949 | £2,104 | £2,263 | £9,990 |
| Change In Property Value | £1,500 | £4,545 | £6,242 | £7,303 | £5,936 | £25,525 |
| Net Return | £3,302 | £6,416 | £8,191 | £9,407 | £8,199 | £35,515 |
| Return From Rental Income (%) | 4% | 4% | 4% | 5% | 5% | 22% |
| Total Net Return (%) | 7% | 14% | 18% | 20% | 18% | 77% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change