Detached
BN16
3 beds
3 baths
Golden Avenue, East Preston, West Sussex BN16
South East, England · BN16
View property listing
Initial Investment
£402,250First YearProfit From Rental Income
£104,415
↗ 26%After 5 Years
Change In Property Value
£195,694
↗ 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 | £67,848 | £68,866 | £69,899 | £71,646 | £73,437 | £351,696 |
| Total Expenses | £44,286 | £44,400 | £44,514 | £44,699 | £44,889 | £222,788 |
| Profit Before Tax | £23,562 | £24,465 | £25,385 | £26,947 | £28,548 | £128,908 |
| Profit After Tax | £19,085 | £19,817 | £20,562 | £21,827 | £23,124 | £104,415 |
| Change In Property Value | £11,500 | £34,845 | £47,854 | £55,989 | £45,507 | £195,694 |
| Net Return | £30,585 | £54,662 | £68,416 | £77,816 | £68,631 | £300,110 |
| Return From Rental Income (%) | 5% | 5% | 5% | 5% | 6% | 26% |
| Total Net Return (%) | 8% | 14% | 17% | 19% | 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