Flat
BN1
0 beds
1 bath
Compton Avenue, Brighton BN1
South East, England · BN1
View property listing
Initial Investment
£41,500First YearProfit From Rental Income
£8,135
↗ 20%After 5 Years
Change In Property Value
£22,973
↗ 17%After 5 Years
Return On Investment
75%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £9,048 | £9,184 | £9,321 | £9,555 | £9,793 | £46,901 |
| Total Expenses | £7,248 | £7,312 | £7,367 | £7,432 | £7,498 | £36,858 |
| Profit Before Tax | £1,800 | £1,872 | £1,955 | £2,123 | £2,295 | £10,044 |
| Profit After Tax | £1,458 | £1,516 | £1,583 | £1,719 | £1,859 | £8,135 |
| Change In Property Value | £1,350 | £4,091 | £5,618 | £6,573 | £5,342 | £22,973 |
| Net Return | £2,808 | £5,607 | £7,201 | £8,292 | £7,201 | £31,108 |
| Return From Rental Income (%) | 4% | 4% | 4% | 4% | 4% | 20% |
| Total Net Return (%) | 7% | 14% | 17% | 20% | 17% | 75% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change