Terraced
BN16
2 beds
2 baths
Station Road, Angmering, West Sussex BN16
South East, England · BN16
View property listing
Initial Investment
£107,500First YearProfit From Rental Income
£29,398
↗ 27%After 5 Years
Change In Property Value
£57,857
↗ 17%After 5 Years
Return On Investment
81%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £20,064 | £20,365 | £20,670 | £21,187 | £21,717 | £104,003 |
| Total Expenses | £13,446 | £13,488 | £13,529 | £13,591 | £13,655 | £67,710 |
| Profit Before Tax | £6,618 | £6,876 | £7,141 | £7,596 | £8,062 | £36,293 |
| Profit After Tax | £5,361 | £5,570 | £5,784 | £6,153 | £6,530 | £29,398 |
| Change In Property Value | £3,400 | £10,302 | £14,148 | £16,553 | £13,454 | £57,857 |
| Net Return | £8,761 | £15,872 | £19,932 | £22,706 | £19,984 | £87,255 |
| Return From Rental Income (%) | 5% | 5% | 5% | 6% | 6% | 27% |
| Total Net Return (%) | 8% | 15% | 19% | 21% | 19% | 81% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change