Terraced
BN11
2 beds
1 bath
Howard Street, Worthing BN11
South East, England · BN11
View property listing
Initial Investment
£98,750First YearProfit From Rental Income
£29,436
↗ 30%After 5 Years
Change In Property Value
£53,603
↗ 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 | £19,212 | £19,500 | £19,793 | £20,287 | £20,795 | £99,587 |
| Total Expenses | £12,556 | £12,598 | £12,637 | £12,697 | £12,758 | £63,247 |
| Profit Before Tax | £6,656 | £6,903 | £7,156 | £7,590 | £8,036 | £36,340 |
| Profit After Tax | £5,391 | £5,591 | £5,796 | £6,148 | £6,509 | £29,436 |
| Change In Property Value | £3,150 | £9,545 | £13,108 | £15,336 | £12,465 | £53,603 |
| Net Return | £8,541 | £15,136 | £18,904 | £21,484 | £18,974 | £83,039 |
| Return From Rental Income (%) | 5% | 6% | 6% | 6% | 7% | 30% |
| Total Net Return (%) | 9% | 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