Semi Detached BN16 3 beds 2 baths

Beechlands Close, East Preston - BN16

South East, England · BN16

Initial Investment

First Year

£140,750First Year

Profit From Rental Income

After 5 Years

£38,195

↗ 27%After 5 Years

Change In Property Value

After 5 Years

£74,024

↗ 17%After 5 Years

Return On Investment

80%

To view year by year, rotate your phone horizontally.

Analysis

	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£25,668	£26,053	£26,444	£27,105	£27,783	£133,052
Total Expenses	£17,063	£17,114	£17,163	£17,240	£17,318	£85,898
Profit Before Tax	£8,605	£8,939	£9,281	£9,865	£10,464	£47,154
Profit After Tax	£6,970	£7,241	£7,517	£7,991	£8,476	£38,195
Change In Property Value	£4,350	£13,181	£18,101	£21,178	£17,213	£74,024
Net Return	£11,320	£20,421	£25,618	£29,169	£25,689	£112,218
Return From Rental Income (%)	5%	5%	5%	6%	6%	27%
Total Net Return (%)	8%	15%	18%	21%	18%	80%

Expense Distribution

Yearly Profit Before & After Tax

Total Rental Income Vs. Total Expense

This is for information only, not legal or financial advice; estimates are subject to change